{ "ticker": { "uuid": "dfe4a0a8-4b00-43d6-9ae0-498106d447a1", "symbol": "GO", "name": "Grocery Outlet Holding Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/dfe4a0a8-4b00-43d6-9ae0-498106d447a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/dfe4a0a8-4b00-43d6-9ae0-498106d447a1/" }, "ticker_metadata": { "id": 6304, "uuid": "dfe4a0a8-4b00-43d6-9ae0-498106d447a1", "symbol": "GO", "name": "Grocery Outlet Holding Corp", "asset_type": "equity", "market_cap": 841832000, "stock_exchange_id": 2, "industry": "Grocery Stores", "sector": "Consumer Defensive", "description": "Grocery Outlet Holding Corp. The company is headquartered in Emeryville, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "dfe4a0a8-4b00-43d6-9ae0-498106d447a1", "symbol": "GO", "name": "Grocery Outlet Holding Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Grocery Stores", "page_url": "https://sharemaestro.com/factors/ticker/dfe4a0a8-4b00-43d6-9ae0-498106d447a1/", "api_url": "https://sharemaestro.com/factors/api/tickers/dfe4a0a8-4b00-43d6-9ae0-498106d447a1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.6, "value": 0.92, "quality": 0.24, "momentum": 0.06, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 8.56, "market_cap": 842526560, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.256, "shareholder_yield": 0, "roe": -0.4732, "piotroski_f_score": 5, "momentum_12_1": -0.4018, "volatility_252d": 0.6664 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:03.457933+00:00", "batch_id": "" }, "size": { "price_close": 8.56, "market_cap": 842526560, "market_cap_usd": 842526560, "enterprise_value": 1362663560, "shares_outstanding": 98426000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.0439, "ptbv_ratio": 3.2981, "ps_ratio": 0.1781, "pcf_ratio": 3.4044, "pfcf_ratio": 1.6913, "ev_ebitda": 3.9065, "ev_ebit": 6.2746, "ev_sales": 0.2881, "ev_fcf": 2.7354, "earnings_yield": null, "fcf_yield": 0.3656, "price_to_sales": 0.1781, "price_to_book": 1.0439, "price_to_cashflow": 3.4044, "ebitda_to_ev": 0.256, "sales_yield": 3.4708 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3007, "operating_margin": 0.0459, "net_margin": -0.0808, "ebitda_margin": 0.0738, "fcf_margin": 0.1053, "roe": -0.4732, "roa": -0.1291, "roic": 0.1227, "roc_greenblatt": null, "asset_turnover": 1.5989, "cash_conversion": -1.3044, "accruals_ratio": -0.2128, "sbc_to_revenue": 0.0019, "piotroski_f_score": 5, "altman_z_score": 2.1085, "earnings_stability_5y": 2.113, "revenue_stability_5y": 0.2101, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4807, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.665, "net_debt_to_ebitda": 1.4911, "debt_to_assets": 0.1958, "interest_coverage": 6.7581, "current_ratio": 1.2812, "quick_ratio": 0.2675, "net_debt": 520137000, "local_beta": 0.0008, "volatility_252d": 0.6664, "volatility_60d": 1.3515, "max_drawdown_12m": -0.6892, "risk_adjusted_momentum": -0.6028 }, "growth": { "revenue_growth_1y": 0.0604, "revenue_growth_3y_cagr": 0.0943, "revenue_growth_5y_cagr": 0.0839, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.2691, "book_value_growth_1y": -0.1648, "revenue_growth": 0.0604, "earnings_growth": null }, "momentum": { "price_return_1m": 0.0452, "price_return_3m": 0.2989, "price_return_6m": -0.2451, "price_return_9m": -0.5328, "price_return_12m": -0.3747, "price_return_12m_ex1m": -0.4018, "momentum_6m": -0.2451, "momentum_12m": -0.3747, "momentum_12_1": -0.4018, "distance_from_52w_high": -0.5405, "distance_from_52w_low": 0.4784, "relative_strength": -0.5327 }, "raw_ttm": { "revenue_ttm": 4729544000, "gross_profit_ttm": 1422047000, "ebit_ttm": 217169999, "ebitda_ttm": 348816999, "net_income_ttm": -381916999, "eps_diluted_ttm": -3.8802, "operating_cash_flow_ttm": 247480000, "capital_expenditure_ttm": 250678000, "fcf_ttm": 498158000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32135000, "cash_and_equivalents": 58998000, "total_current_assets": 489253000, "total_current_liabilities": 381857000, "net_ppe": null, "total_assets": 2958009000, "total_debt": 579135000, "total_equity": 807096000, "net_working_capital": 153279000, "book_value_per_share": 8.2, "retained_earnings": -23805000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 255455000, "tangible_book_per_share": 2.5954 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 58, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 8, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 91, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 71, "rank_fcf_margin": 68, "rank_piotroski": 66, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 91 }, "composites": { "value_composite": 8, "quality_composite": 76, "momentum_composite": 94, "growth_composite": 68, "yield_composite": 97, "svqf_composite": 50, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 40, "quality_value_composite": 0.4699, "os_score": 0.6, "value_percentile": 0.92, "quality_percentile": 0.24, "momentum_percentile": 0.06, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 15, "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": 1356, "ticker_id": 6304, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:03.457933+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.56, "market_cap": 842526560, "market_cap_usd": 842526560, "enterprise_value": 1362663560, "shares_outstanding": 98426000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.04389882, "ptbv_ratio": 3.29814081, "ps_ratio": 0.17814118, "pcf_ratio": 3.40442282, "pfcf_ratio": 1.69128381, "ev_ebitda": 3.90652853, "ev_ebit": 6.27463999, "ev_sales": 0.28811732, "ev_fcf": 2.73540435, "earnings_yield": null, "fcf_yield": 0.36557667, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30067317, "operating_margin": 0.04591775, "net_margin": -0.08075134, "ebitda_margin": 0.07375278, "fcf_margin": 0.10532897, "roe": -0.47319897, "roa": -0.12911286, "roic": 0.1227196, "roc_greenblatt": null, "asset_turnover": 1.59889439, "cash_conversion": -1.30436195, "accruals_ratio": -0.21277724, "sbc_to_revenue": 0.00185599, "debt_to_equity": 2.66500268, "net_debt_to_ebitda": 1.49114579, "debt_to_assets": 0.19578541, "interest_coverage": 6.75805194, "current_ratio": 1.28124664, "quick_ratio": 0.2674928, "net_debt": 520137000, "revenue_growth_1y": 0.06040639, "revenue_growth_3y_cagr": 0.09429674, "revenue_growth_5y_cagr": 0.08386214, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26907596, "book_value_growth_1y": -0.16482396, "piotroski_f_score": 5, "altman_z_score": 2.10849797, "earnings_stability_5y": 2.113037, "revenue_stability_5y": 0.210116, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04517705, "price_return_3m": 0.29893778, "price_return_6m": -0.24514991, "price_return_9m": -0.53275109, "price_return_12m": -0.37472608, "price_return_12m_ex1m": -0.4017531, "distance_from_52w_high": -0.54052603, "distance_from_52w_low": 0.47841105, "relative_strength": -0.53266713, "local_beta": 0.0008, "volatility_252d": 0.666446, "volatility_60d": 1.351479, "max_drawdown_12m": -0.68921095, "revenue_ttm": 4729544000, "gross_profit_ttm": 1422047000, "ebit_ttm": 217169999, "ebitda_ttm": 348816999, "net_income_ttm": -381916999, "eps_diluted_ttm": -3.88024505, "operating_cash_flow_ttm": 247480000, "capital_expenditure_ttm": 250678000, "fcf_ttm": 498158000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32135000, "cash_and_equivalents": 58998000, "total_current_assets": 489253000, "total_current_liabilities": 381857000, "net_ppe": null, "total_assets": 2958009000, "total_debt": 579135000, "total_equity": 807096000, "net_working_capital": 153279000, "book_value_per_share": 8.20002845, "retained_earnings": -23805000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 255455000, "tangible_book_per_share": 2.59540162, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 58, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 8, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 91, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 71, "rank_fcf_margin": 68, "rank_piotroski": 66, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 91, "value_composite": 8, "quality_composite": 76, "momentum_composite": 94, "growth_composite": 68, "yield_composite": 97, "svqf_composite": 50, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 15, "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": 8.56, "os": 0.6, "value": 0.92, "quality": 0.24, "momentum": 0.06, "confidence": 0.939, "coverage": 0.939, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.4732, "momentum_12_1": -0.4018, "complete_fields": { "id": 1356, "ticker_id": 6304, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:48:03.457933+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.56, "market_cap": 842526560, "market_cap_usd": 842526560, "enterprise_value": 1362663560, "shares_outstanding": 98426000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.04389882, "ptbv_ratio": 3.29814081, "ps_ratio": 0.17814118, "pcf_ratio": 3.40442282, "pfcf_ratio": 1.69128381, "ev_ebitda": 3.90652853, "ev_ebit": 6.27463999, "ev_sales": 0.28811732, "ev_fcf": 2.73540435, "earnings_yield": null, "fcf_yield": 0.36557667, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.30067317, "operating_margin": 0.04591775, "net_margin": -0.08075134, "ebitda_margin": 0.07375278, "fcf_margin": 0.10532897, "roe": -0.47319897, "roa": -0.12911286, "roic": 0.1227196, "roc_greenblatt": null, "asset_turnover": 1.59889439, "cash_conversion": -1.30436195, "accruals_ratio": -0.21277724, "sbc_to_revenue": 0.00185599, "debt_to_equity": 2.66500268, "net_debt_to_ebitda": 1.49114579, "debt_to_assets": 0.19578541, "interest_coverage": 6.75805194, "current_ratio": 1.28124664, "quick_ratio": 0.2674928, "net_debt": 520137000, "revenue_growth_1y": 0.06040639, "revenue_growth_3y_cagr": 0.09429674, "revenue_growth_5y_cagr": 0.08386214, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.26907596, "book_value_growth_1y": -0.16482396, "piotroski_f_score": 5, "altman_z_score": 2.10849797, "earnings_stability_5y": 2.113037, "revenue_stability_5y": 0.210116, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04517705, "price_return_3m": 0.29893778, "price_return_6m": -0.24514991, "price_return_9m": -0.53275109, "price_return_12m": -0.37472608, "price_return_12m_ex1m": -0.4017531, "distance_from_52w_high": -0.54052603, "distance_from_52w_low": 0.47841105, "relative_strength": -0.53266713, "local_beta": 0.0008, "volatility_252d": 0.666446, "volatility_60d": 1.351479, "max_drawdown_12m": -0.68921095, "revenue_ttm": 4729544000, "gross_profit_ttm": 1422047000, "ebit_ttm": 217169999, "ebitda_ttm": 348816999, "net_income_ttm": -381916999, "eps_diluted_ttm": -3.88024505, "operating_cash_flow_ttm": 247480000, "capital_expenditure_ttm": 250678000, "fcf_ttm": 498158000, "dividends_paid_ttm": 0, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 32135000, "cash_and_equivalents": 58998000, "total_current_assets": 489253000, "total_current_liabilities": 381857000, "net_ppe": null, "total_assets": 2958009000, "total_debt": 579135000, "total_equity": 807096000, "net_working_capital": 153279000, "book_value_per_share": 8.20002845, "retained_earnings": -23805000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 255455000, "tangible_book_per_share": 2.59540162, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 50, "rank_pb": 23, "rank_ptbv": 58, "rank_ps": 5, "rank_pcf": 11, "rank_ev_ebitda": 8, "rank_ev_ebit": 31, "rank_earnings_yield": 50, "rank_fcf_yield": 7, "rank_dividend_yield": 95, "rank_shareholder_yield": 95, "rank_total_yield": 95, "rank_roe": 91, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 71, "rank_fcf_margin": 68, "rank_piotroski": 66, "rank_accruals": 6, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 54, "rank_momentum_12m": 90, "rank_momentum_12m_ex1m": 92, "rank_relative_strength": 91, "value_composite": 8, "quality_composite": 76, "momentum_composite": 94, "growth_composite": 68, "yield_composite": 97, "svqf_composite": 50, "vc1_composite": 5, "vc2_composite": 13, "vc3_composite": 13, "trending_value_composite": null, "overall_composite": 40, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 61, "small_cap_core_rank": 15, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 4688759000, "cost_of_revenue": 3269466000, "gross_profit": 1419293000, "ebit": -215729000, "ebitda": -85341000, "pretax_income": -249185000, "tax_provision": -24273000, "net_income": -224912000, "net_income_to_common": -224912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69602000, "total_current_assets": 497640000, "total_assets": 3091099000, "short_term_debt": 102324000, "long_term_debt": 477905000, "total_debt": 580229000, "total_liabilities": 2107436000, "total_equity": 983663000, "shares_outstanding": 97985000, "goodwill_and_intangibles": 712210000 }, "cash_flow": { "operating_cash_flow": 222133000, "capital_expenditure": 198333000, "free_cash_flow": 420466000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82556, "ticker_id": 6304, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-215729000", "ebitda": "-85341000", "netIncome": "-224912000", "grossProfit": "1419293000", "depreciation": "None", "totalRevenue": "4688759000", "costOfRevenue": "3269466000", "interestIncome": "4921000", "incomeBeforeTax": "-249185000", "interestExpense": "33456000", "operatingIncome": "-221705000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-24273000", "reportedCurrency": "USD", "netInterestIncome": "-27480000", "nonInterestIncome": "None", "operatingExpenses": "1640998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3269466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130388000", "sellingGeneralAndAdministrative": "1332288000", "netIncomeFromContinuingOperations": "-224912000" }, "balance": { "goodwill": "633835000", "inventory": "381961000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3091099000", "longTermDebt": "477905000", "shortTermDebt": "102324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78375000", "reportedCurrency": "USD", "retainedEarnings": "156517000", "totalLiabilities": "2107436000", "otherCurrentAssets": "25409000", "totalCurrentAssets": "497640000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2593459000", "currentAccountsPayable": "177457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809702000", "totalShareholderEquity": "983663000", "capitalLeaseObligations": "1316797000", "otherCurrentLiabilities": "72118000", "totalCurrentLiabilities": "363996000", "otherNonCurrentLiabilities": "2879000", "totalNonCurrentLiabilities": "1743440000", "cashAndShortTermInvestments": "69602000", "commonStockSharesOutstanding": "97985000", "intangibleAssetsExcludingGoodwill": "78375000", "cashAndCashEquivalentsAtCarryingValue": "69602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224912000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12191000", "operatingCashflow": "222133000", "capitalExpenditures": "198333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14316000", "cashflowFromInvestment": "-229675000", "stockBasedCompensation": "10491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4688759000, "cost_of_revenue": 3269466000, "gross_profit": 1419293000, "research_and_development": null, "selling_general_admin": 1332288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -215729000, "depreciation_amortisation": 130388000, "ebitda": -85341000, "interest_expense": 33456000, "interest_income": null, "other_non_operating": null, "pretax_income": -249185000, "tax_provision": -24273000, "effective_tax_rate": null, "net_income": -224912000, "net_income_continuing_ops": -224912000, "net_income_to_common": -224912000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69602000, "short_term_investments": null, "net_receivables": 20668000, "inventory": 381961000, "other_current_assets": null, "total_current_assets": 497640000, "net_ppe": null, "goodwill": 633835000, "intangible_assets": 78375000, "goodwill_and_intangibles": 712210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2593459000, "total_assets": 3091099000, "short_term_debt": 102324000, "accounts_payable": 177457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363996000, "long_term_debt": 477905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1743440000, "total_liabilities": 2107436000, "total_debt": 580229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156517000, "total_equity": 983663000, "shares_outstanding": 97985000, "operating_cash_flow": 222133000, "stock_based_compensation": 10491000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 198333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -229675000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14316000, "free_cash_flow": 420466000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-215729000", "ebitda": "-85341000", "netIncome": "-224912000", "grossProfit": "1419293000", "depreciation": "None", "totalRevenue": "4688759000", "costOfRevenue": "3269466000", "interestIncome": "4921000", "incomeBeforeTax": "-249185000", "interestExpense": "33456000", "operatingIncome": "-221705000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-24273000", "reportedCurrency": "USD", "netInterestIncome": "-27480000", "nonInterestIncome": "None", "operatingExpenses": "1640998000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3269466000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130388000", "sellingGeneralAndAdministrative": "1332288000", "netIncomeFromContinuingOperations": "-224912000" }, "balance": { "goodwill": "633835000", "inventory": "381961000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3091099000", "longTermDebt": "477905000", "shortTermDebt": "102324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78375000", "reportedCurrency": "USD", "retainedEarnings": "156517000", "totalLiabilities": "2107436000", "otherCurrentAssets": "25409000", "totalCurrentAssets": "497640000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2593459000", "currentAccountsPayable": "177457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809702000", "totalShareholderEquity": "983663000", "capitalLeaseObligations": "1316797000", "otherCurrentLiabilities": "72118000", "totalCurrentLiabilities": "363996000", "otherNonCurrentLiabilities": "2879000", "totalNonCurrentLiabilities": "1743440000", "cashAndShortTermInvestments": "69602000", "commonStockSharesOutstanding": "97985000", "intangibleAssetsExcludingGoodwill": "78375000", "cashAndCashEquivalentsAtCarryingValue": "69602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-224912000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "12191000", "operatingCashflow": "222133000", "capitalExpenditures": "198333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14316000", "cashflowFromInvestment": "-229675000", "stockBasedCompensation": "10491000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130388000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 4371501000, "cost_of_revenue": 3049564000, "gross_profit": 1321937000, "ebit": 84140000, "ebitda": 192346000, "pretax_income": 56171000, "tax_provision": 16706000, "net_income": 39465000, "net_income_to_common": 39465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62828000, "total_current_assets": 503898000, "total_assets": 3173821000, "short_term_debt": 87905000, "long_term_debt": 462502000, "total_debt": 550407000, "total_liabilities": 1976437000, "total_equity": 1197384000, "shares_outstanding": 99615000, "goodwill_and_intangibles": 861512000 }, "cash_flow": { "operating_cash_flow": 111963000, "capital_expenditure": 186611000, "free_cash_flow": 298574000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82561, "ticker_id": 6304, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84140000", "ebitda": "192346000", "netIncome": "39465000", "grossProfit": "1321937000", "depreciation": "None", "totalRevenue": "4371501000", "costOfRevenue": "3049564000", "interestIncome": "6723000", "incomeBeforeTax": "56171000", "interestExpense": "27969000", "operatingIncome": "78327000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16706000", "reportedCurrency": "USD", "netInterestIncome": "-22156000", "nonInterestIncome": "None", "operatingExpenses": "1243610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3049564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108206000", "sellingGeneralAndAdministrative": "1176091000", "netIncomeFromContinuingOperations": "39465000" }, "balance": { "goodwill": "782734000", "inventory": "394152000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "3173821000", "longTermDebt": "462502000", "shortTermDebt": "87905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78778000", "reportedCurrency": "USD", "retainedEarnings": "381429000", "totalLiabilities": "1976437000", "otherCurrentAssets": "26701000", "totalCurrentAssets": "503898000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669923000", "currentAccountsPayable": "175871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1656626000", "totalShareholderEquity": "1197384000", "capitalLeaseObligations": "1179124000", "otherCurrentLiabilities": "74927000", "totalCurrentLiabilities": "349624000", "otherNonCurrentLiabilities": "1914000", "totalNonCurrentLiabilities": "1626813000", "cashAndShortTermInvestments": "62828000", "commonStockSharesOutstanding": "99615000", "intangibleAssetsExcludingGoodwill": "78778000", "cashAndCashEquivalentsAtCarryingValue": "62828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39465000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-29951000", "operatingCashflow": "111963000", "capitalExpenditures": "186611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109906000", "cashflowFromInvestment": "-274028000", "stockBasedCompensation": "10516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4371501000, "cost_of_revenue": 3049564000, "gross_profit": 1321937000, "research_and_development": null, "selling_general_admin": 1176091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84140000, "depreciation_amortisation": 108206000, "ebitda": 192346000, "interest_expense": 27969000, "interest_income": null, "other_non_operating": null, "pretax_income": 56171000, "tax_provision": 16706000, "effective_tax_rate": null, "net_income": 39465000, "net_income_continuing_ops": 39465000, "net_income_to_common": 39465000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62828000, "short_term_investments": null, "net_receivables": 20217000, "inventory": 394152000, "other_current_assets": null, "total_current_assets": 503898000, "net_ppe": null, "goodwill": 782734000, "intangible_assets": 78778000, "goodwill_and_intangibles": 861512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2669923000, "total_assets": 3173821000, "short_term_debt": 87905000, "accounts_payable": 175871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349624000, "long_term_debt": 462502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1626813000, "total_liabilities": 1976437000, "total_debt": 550407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381429000, "total_equity": 1197384000, "shares_outstanding": 99615000, "operating_cash_flow": 111963000, "stock_based_compensation": 10516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -274028000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 109906000, "free_cash_flow": 298574000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84140000", "ebitda": "192346000", "netIncome": "39465000", "grossProfit": "1321937000", "depreciation": "None", "totalRevenue": "4371501000", "costOfRevenue": "3049564000", "interestIncome": "6723000", "incomeBeforeTax": "56171000", "interestExpense": "27969000", "operatingIncome": "78327000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16706000", "reportedCurrency": "USD", "netInterestIncome": "-22156000", "nonInterestIncome": "None", "operatingExpenses": "1243610000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3049564000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108206000", "sellingGeneralAndAdministrative": "1176091000", "netIncomeFromContinuingOperations": "39465000" }, "balance": { "goodwill": "782734000", "inventory": "394152000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "3173821000", "longTermDebt": "462502000", "shortTermDebt": "87905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78778000", "reportedCurrency": "USD", "retainedEarnings": "381429000", "totalLiabilities": "1976437000", "otherCurrentAssets": "26701000", "totalCurrentAssets": "503898000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669923000", "currentAccountsPayable": "175871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1656626000", "totalShareholderEquity": "1197384000", "capitalLeaseObligations": "1179124000", "otherCurrentLiabilities": "74927000", "totalCurrentLiabilities": "349624000", "otherNonCurrentLiabilities": "1914000", "totalNonCurrentLiabilities": "1626813000", "cashAndShortTermInvestments": "62828000", "commonStockSharesOutstanding": "99615000", "intangibleAssetsExcludingGoodwill": "78778000", "cashAndCashEquivalentsAtCarryingValue": "62828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39465000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-29951000", "operatingCashflow": "111963000", "capitalExpenditures": "186611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "109906000", "cashflowFromInvestment": "-274028000", "stockBasedCompensation": "10516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-81355000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "108206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 3969453000, "cost_of_revenue": 2727774000, "gross_profit": 1241679000, "ebit": 126989000, "ebitda": 214971000, "pretax_income": 104081000, "tax_provision": 24644000, "net_income": 79437000, "net_income_to_common": 79437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114987000, "total_current_assets": 516551000, "total_assets": 2969586000, "short_term_debt": 69399000, "long_term_debt": 287107000, "total_debt": 356506000, "total_liabilities": 1750247000, "total_equity": 1219339000, "shares_outstanding": 100831000, "goodwill_and_intangibles": 826499000 }, "cash_flow": { "operating_cash_flow": 303447000, "capital_expenditure": 191990000, "free_cash_flow": 495437000, "dividends_paid": 15000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82566, "ticker_id": 6304, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126989000", "ebitda": "214971000", "netIncome": "79437000", "grossProfit": "1241679000", "depreciation": "None", "totalRevenue": "3969453000", "costOfRevenue": "2727774000", "interestIncome": "6444000", "incomeBeforeTax": "104081000", "interestExpense": "22908000", "operatingIncome": "125782000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24644000", "reportedCurrency": "USD", "netInterestIncome": "-20523000", "nonInterestIncome": "None", "operatingExpenses": "1115897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2727774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87982000", "sellingGeneralAndAdministrative": "1079038000", "netIncomeFromContinuingOperations": "81220000" }, "balance": { "goodwill": "747943000", "inventory": "349993000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2969586000", "longTermDebt": "287107000", "shortTermDebt": "69399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "78556000", "reportedCurrency": "USD", "retainedEarnings": "341964000", "totalLiabilities": "1750247000", "otherCurrentAssets": "32443000", "totalCurrentAssets": "516551000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453035000", "currentAccountsPayable": "209354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394813000", "totalShareholderEquity": "1219339000", "capitalLeaseObligations": "1102081000", "otherCurrentLiabilities": "91404000", "totalCurrentLiabilities": "383965000", "otherNonCurrentLiabilities": "2267000", "totalNonCurrentLiabilities": "1366282000", "cashAndShortTermInvestments": "114987000", "commonStockSharesOutstanding": "100831000", "intangibleAssetsExcludingGoodwill": "78556000", "cashAndCashEquivalentsAtCarryingValue": "114987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79437000", "profitLoss": "None", "dividendPayout": "15000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15674000", "operatingCashflow": "303447000", "capitalExpenditures": "191990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97023000", "cashflowFromInvestment": "-194165000", "stockBasedCompensation": "31091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3969453000, "cost_of_revenue": 2727774000, "gross_profit": 1241679000, "research_and_development": null, "selling_general_admin": 1079038000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126989000, "depreciation_amortisation": 87982000, "ebitda": 214971000, "interest_expense": 22908000, "interest_income": null, "other_non_operating": null, "pretax_income": 104081000, "tax_provision": 24644000, "effective_tax_rate": null, "net_income": 79437000, "net_income_continuing_ops": 81220000, "net_income_to_common": 79437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114987000, "short_term_investments": null, "net_receivables": 19128000, "inventory": 349993000, "other_current_assets": null, "total_current_assets": 516551000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 78556000, "goodwill_and_intangibles": 826499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2453035000, "total_assets": 2969586000, "short_term_debt": 69399000, "accounts_payable": 209354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383965000, "long_term_debt": 287107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1366282000, "total_liabilities": 1750247000, "total_debt": 356506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 341964000, "total_equity": 1219339000, "shares_outstanding": 100831000, "operating_cash_flow": 303447000, "stock_based_compensation": 31091000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 191990000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -194165000, "dividends_paid": 15000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97023000, "free_cash_flow": 495437000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126989000", "ebitda": "214971000", "netIncome": "79437000", "grossProfit": "1241679000", "depreciation": "None", "totalRevenue": "3969453000", "costOfRevenue": "2727774000", "interestIncome": "6444000", "incomeBeforeTax": "104081000", "interestExpense": "22908000", "operatingIncome": "125782000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "24644000", "reportedCurrency": "USD", "netInterestIncome": "-20523000", "nonInterestIncome": "None", "operatingExpenses": "1115897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2727774000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87982000", "sellingGeneralAndAdministrative": "1079038000", "netIncomeFromContinuingOperations": "81220000" }, "balance": { "goodwill": "747943000", "inventory": "349993000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2969586000", "longTermDebt": "287107000", "shortTermDebt": "69399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "78556000", "reportedCurrency": "USD", "retainedEarnings": "341964000", "totalLiabilities": "1750247000", "otherCurrentAssets": "32443000", "totalCurrentAssets": "516551000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453035000", "currentAccountsPayable": "209354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394813000", "totalShareholderEquity": "1219339000", "capitalLeaseObligations": "1102081000", "otherCurrentLiabilities": "91404000", "totalCurrentLiabilities": "383965000", "otherNonCurrentLiabilities": "2267000", "totalNonCurrentLiabilities": "1366282000", "cashAndShortTermInvestments": "114987000", "commonStockSharesOutstanding": "100831000", "intangibleAssetsExcludingGoodwill": "78556000", "cashAndCashEquivalentsAtCarryingValue": "114987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79437000", "profitLoss": "None", "dividendPayout": "15000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-15674000", "operatingCashflow": "303447000", "capitalExpenditures": "191990000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-97023000", "cashflowFromInvestment": "-194165000", "stockBasedCompensation": "31091000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5893000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 3578101000, "cost_of_revenue": 2486002000, "gross_profit": 1092099000, "ebit": 94841000, "ebitda": 173092000, "pretax_income": 75749000, "tax_provision": 10697000, "net_income": 65052000, "net_income_to_common": 65052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102728000, "total_current_assets": 467357000, "total_assets": 2772404000, "short_term_debt": 54586000, "long_term_debt": 379650000, "total_debt": 434236000, "total_liabilities": 1662190000, "total_equity": 1110214000, "shares_outstanding": 100162000, "goodwill_and_intangibles": 811936000 }, "cash_flow": { "operating_cash_flow": 185511000, "capital_expenditure": 147068000, "free_cash_flow": 332579000, "dividends_paid": 105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82571, "ticker_id": 6304, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94841000", "ebitda": "173092000", "netIncome": "65052000", "grossProfit": "1092099000", "depreciation": "None", "totalRevenue": "3578101000", "costOfRevenue": "2486002000", "interestIncome": "3389000", "incomeBeforeTax": "75749000", "interestExpense": "19092000", "operatingIncome": "94990000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10697000", "reportedCurrency": "USD", "netInterestIncome": "-17967000", "nonInterestIncome": "None", "operatingExpenses": "997109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1274000", "costofGoodsAndServicesSold": "2486002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78251000", "sellingGeneralAndAdministrative": "921903000", "netIncomeFromContinuingOperations": "65052000" }, "balance": { "goodwill": "747943000", "inventory": "334319000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "2772404000", "longTermDebt": "379650000", "shortTermDebt": "54586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "63993000", "reportedCurrency": "USD", "retainedEarnings": "262527000", "totalLiabilities": "1662190000", "otherCurrentAssets": "15137000", "totalCurrentAssets": "467357000", "currentLongTermDebt": "None", "longTermInvestments": "22535000", "shortTermInvestments": "None", "currentNetReceivables": "15173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305047000", "currentAccountsPayable": "137631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "560746000", "shortLongTermDebtTotal": "1414995000", "totalShareholderEquity": "1110214000", "capitalLeaseObligations": "1035345000", "otherCurrentLiabilities": "80407000", "totalCurrentLiabilities": "280514000", "otherNonCurrentLiabilities": "1485000", "totalNonCurrentLiabilities": "1381676000", "cashAndShortTermInvestments": "102728000", "commonStockSharesOutstanding": "100162000", "intangibleAssetsExcludingGoodwill": "63993000", "cashAndCashEquivalentsAtCarryingValue": "102728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65052000", "profitLoss": "None", "dividendPayout": "105000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-58817000", "operatingCashflow": "185511000", "capitalExpenditures": "147068000", "changeInReceivables": "-7230000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72937000", "cashflowFromInvestment": "-149931000", "stockBasedCompensation": "32556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37357000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3578101000, "cost_of_revenue": 2486002000, "gross_profit": 1092099000, "research_and_development": null, "selling_general_admin": 921903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94841000, "depreciation_amortisation": 78251000, "ebitda": 173092000, "interest_expense": 19092000, "interest_income": null, "other_non_operating": null, "pretax_income": 75749000, "tax_provision": 10697000, "effective_tax_rate": null, "net_income": 65052000, "net_income_continuing_ops": 65052000, "net_income_to_common": 65052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102728000, "short_term_investments": null, "net_receivables": 15173000, "inventory": 334319000, "other_current_assets": null, "total_current_assets": 467357000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 63993000, "goodwill_and_intangibles": 811936000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2305047000, "total_assets": 2772404000, "short_term_debt": 54586000, "accounts_payable": 137631000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 280514000, "long_term_debt": 379650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1381676000, "total_liabilities": 1662190000, "total_debt": 434236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 262527000, "total_equity": 1110214000, "shares_outstanding": 100162000, "operating_cash_flow": 185511000, "stock_based_compensation": 32556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 147068000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149931000, "dividends_paid": 105000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72937000, "free_cash_flow": 332579000, "net_change_in_cash": -37357000 }, "raw_data": { "income": { "ebit": "94841000", "ebitda": "173092000", "netIncome": "65052000", "grossProfit": "1092099000", "depreciation": "None", "totalRevenue": "3578101000", "costOfRevenue": "2486002000", "interestIncome": "3389000", "incomeBeforeTax": "75749000", "interestExpense": "19092000", "operatingIncome": "94990000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "10697000", "reportedCurrency": "USD", "netInterestIncome": "-17967000", "nonInterestIncome": "None", "operatingExpenses": "997109000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-1274000", "costofGoodsAndServicesSold": "2486002000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "78251000", "sellingGeneralAndAdministrative": "921903000", "netIncomeFromContinuingOperations": "65052000" }, "balance": { "goodwill": "747943000", "inventory": "334319000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "2772404000", "longTermDebt": "379650000", "shortTermDebt": "54586000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "63993000", "reportedCurrency": "USD", "retainedEarnings": "262527000", "totalLiabilities": "1662190000", "otherCurrentAssets": "15137000", "totalCurrentAssets": "467357000", "currentLongTermDebt": "None", "longTermInvestments": "22535000", "shortTermInvestments": "None", "currentNetReceivables": "15173000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305047000", "currentAccountsPayable": "137631000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "560746000", "shortLongTermDebtTotal": "1414995000", "totalShareholderEquity": "1110214000", "capitalLeaseObligations": "1035345000", "otherCurrentLiabilities": "80407000", "totalCurrentLiabilities": "280514000", "otherNonCurrentLiabilities": "1485000", "totalNonCurrentLiabilities": "1381676000", "cashAndShortTermInvestments": "102728000", "commonStockSharesOutstanding": "100162000", "intangibleAssetsExcludingGoodwill": "63993000", "cashAndCashEquivalentsAtCarryingValue": "102728000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65052000", "profitLoss": "None", "dividendPayout": "105000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-58817000", "operatingCashflow": "185511000", "capitalExpenditures": "147068000", "changeInReceivables": "-7230000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72937000", "cashflowFromInvestment": "-149931000", "stockBasedCompensation": "32556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "105000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-37357000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3451000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78251000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 3079582000, "cost_of_revenue": 2130796000, "gross_profit": 948786000, "ebit": 94320000, "ebitda": 165444000, "pretax_income": 77501000, "tax_provision": 15191000, "net_income": 62310000, "net_income_to_common": 62310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 140085000, "total_current_assets": 442745000, "total_assets": 2669808000, "short_term_debt": 51136000, "long_term_debt": 451468000, "total_debt": 502604000, "total_liabilities": 1660536000, "total_equity": 1009272000, "shares_outstanding": 99418000, "goodwill_and_intangibles": 799864000 }, "cash_flow": { "operating_cash_flow": 165587000, "capital_expenditure": 133156000, "free_cash_flow": 298743000, "dividends_paid": 186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82576, "ticker_id": 6304, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94320000", "ebitda": "165444000", "netIncome": "62310000", "grossProfit": "948786000", "depreciation": "None", "totalRevenue": "3079582000", "costOfRevenue": "2130796000", "interestIncome": "1321000", "incomeBeforeTax": "77501000", "interestExpense": "16819000", "operatingIncome": "89095000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15191000", "reportedCurrency": "USD", "netInterestIncome": "-15564000", "nonInterestIncome": "None", "operatingExpenses": "859691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3970000", "costofGoodsAndServicesSold": "2130796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71124000", "sellingGeneralAndAdministrative": "791333000", "netIncomeFromContinuingOperations": "62310000" }, "balance": { "goodwill": "747943000", "inventory": "275502000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "2669808000", "longTermDebt": "451468000", "shortTermDebt": "51136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "51921000", "reportedCurrency": "USD", "retainedEarnings": "197475000", "totalLiabilities": "1660536000", "otherCurrentAssets": "16780000", "totalCurrentAssets": "442745000", "currentLongTermDebt": "None", "longTermInvestments": "21516000", "shortTermInvestments": "None", "currentNetReceivables": "10378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2227063000", "currentAccountsPayable": "122110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "499387000", "shortLongTermDebtTotal": "1464350000", "totalShareholderEquity": "1009272000", "capitalLeaseObligations": "1012882000", "otherCurrentLiabilities": "57475000", "totalCurrentLiabilities": "237906000", "otherNonCurrentLiabilities": "961746000", "totalNonCurrentLiabilities": "1422630000", "cashAndShortTermInvestments": "140085000", "commonStockSharesOutstanding": "99418000", "intangibleAssetsExcludingGoodwill": "51921000", "cashAndCashEquivalentsAtCarryingValue": "140085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62310000", "profitLoss": "None", "dividendPayout": "186000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-30345000", "operatingCashflow": "165587000", "capitalExpenditures": "133156000", "changeInReceivables": "-21000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5885000", "cashflowFromInvestment": "-136713000", "stockBasedCompensation": "17615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34759000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71124000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3079582000, "cost_of_revenue": 2130796000, "gross_profit": 948786000, "research_and_development": null, "selling_general_admin": 791333000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94320000, "depreciation_amortisation": 71124000, "ebitda": 165444000, "interest_expense": 16819000, "interest_income": null, "other_non_operating": null, "pretax_income": 77501000, "tax_provision": 15191000, "effective_tax_rate": null, "net_income": 62310000, "net_income_continuing_ops": 62310000, "net_income_to_common": 62310000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 140085000, "short_term_investments": null, "net_receivables": 10378000, "inventory": 275502000, "other_current_assets": null, "total_current_assets": 442745000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 51921000, "goodwill_and_intangibles": 799864000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2227063000, "total_assets": 2669808000, "short_term_debt": 51136000, "accounts_payable": 122110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 237906000, "long_term_debt": 451468000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1422630000, "total_liabilities": 1660536000, "total_debt": 502604000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 197475000, "total_equity": 1009272000, "shares_outstanding": 99418000, "operating_cash_flow": 165587000, "stock_based_compensation": 17615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133156000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136713000, "dividends_paid": 186000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5885000, "free_cash_flow": 298743000, "net_change_in_cash": 34759000 }, "raw_data": { "income": { "ebit": "94320000", "ebitda": "165444000", "netIncome": "62310000", "grossProfit": "948786000", "depreciation": "None", "totalRevenue": "3079582000", "costOfRevenue": "2130796000", "interestIncome": "1321000", "incomeBeforeTax": "77501000", "interestExpense": "16819000", "operatingIncome": "89095000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "15191000", "reportedCurrency": "USD", "netInterestIncome": "-15564000", "nonInterestIncome": "None", "operatingExpenses": "859691000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "3970000", "costofGoodsAndServicesSold": "2130796000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71124000", "sellingGeneralAndAdministrative": "791333000", "netIncomeFromContinuingOperations": "62310000" }, "balance": { "goodwill": "747943000", "inventory": "275502000", "commonStock": "96000", "currentDebt": "None", "investments": "None", "totalAssets": "2669808000", "longTermDebt": "451468000", "shortTermDebt": "51136000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "51921000", "reportedCurrency": "USD", "retainedEarnings": "197475000", "totalLiabilities": "1660536000", "otherCurrentAssets": "16780000", "totalCurrentAssets": "442745000", "currentLongTermDebt": "None", "longTermInvestments": "21516000", "shortTermInvestments": "None", "currentNetReceivables": "10378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2227063000", "currentAccountsPayable": "122110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "499387000", "shortLongTermDebtTotal": "1464350000", "totalShareholderEquity": "1009272000", "capitalLeaseObligations": "1012882000", "otherCurrentLiabilities": "57475000", "totalCurrentLiabilities": "237906000", "otherNonCurrentLiabilities": "961746000", "totalNonCurrentLiabilities": "1422630000", "cashAndShortTermInvestments": "140085000", "commonStockSharesOutstanding": "99418000", "intangibleAssetsExcludingGoodwill": "51921000", "cashAndCashEquivalentsAtCarryingValue": "140085000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62310000", "profitLoss": "None", "dividendPayout": "186000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-30345000", "operatingCashflow": "165587000", "capitalExpenditures": "133156000", "changeInReceivables": "-21000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5885000", "cashflowFromInvestment": "-136713000", "stockBasedCompensation": "17615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "186000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "34759000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "7226000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71124000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 3134640000, "cost_of_revenue": 2161293000, "gross_profit": 973347000, "ebit": 108912000, "ebitda": 166963000, "pretax_income": 87134000, "tax_provision": -19579000, "net_income": 106713000, "net_income_to_common": 106713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105326000, "total_current_assets": 381957000, "total_assets": 2485624000, "short_term_debt": 48675000, "long_term_debt": 449233000, "total_debt": 497908000, "total_liabilities": 1563317000, "total_equity": 922307000, "shares_outstanding": 98452000, "goodwill_and_intangibles": 796169000 }, "cash_flow": { "operating_cash_flow": 181237000, "capital_expenditure": 130781000, "free_cash_flow": 312018000, "dividends_paid": 434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82581, "ticker_id": 6304, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108912000", "ebitda": "166963000", "netIncome": "106713000", "grossProfit": "973347000", "depreciation": "None", "totalRevenue": "3134640000", "costOfRevenue": "2161293000", "interestIncome": "1767000", "incomeBeforeTax": "87134000", "interestExpense": "21778000", "operatingIncome": "107375000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19579000", "reportedCurrency": "USD", "netInterestIncome": "-20043000", "nonInterestIncome": "None", "operatingExpenses": "865972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-198000", "costofGoodsAndServicesSold": "2161293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58051000", "sellingGeneralAndAdministrative": "784593000", "netIncomeFromContinuingOperations": "106713000" }, "balance": { "goodwill": "747943000", "inventory": "245157000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "2485624000", "longTermDebt": "449233000", "shortTermDebt": "48675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "48226000", "reportedCurrency": "USD", "retainedEarnings": "135165000", "totalLiabilities": "1563317000", "otherCurrentAssets": "20081000", "totalCurrentAssets": "381957000", "currentLongTermDebt": "None", "longTermInvestments": "27440000", "shortTermInvestments": "None", "currentNetReceivables": "11393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103667000", "currentAccountsPayable": "114278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "433652000", "shortLongTermDebtTotal": "1379346000", "totalShareholderEquity": "922307000", "capitalLeaseObligations": "930113000", "otherCurrentLiabilities": "62146000", "totalCurrentLiabilities": "232646000", "otherNonCurrentLiabilities": "881438000", "totalNonCurrentLiabilities": "1330671000", "cashAndShortTermInvestments": "105326000", "commonStockSharesOutstanding": "98452000", "intangibleAssetsExcludingGoodwill": "48226000", "cashAndCashEquivalentsAtCarryingValue": "105326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106713000", "profitLoss": "None", "dividendPayout": "434000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-25737000", "operatingCashflow": "181237000", "capitalExpenditures": "130781000", "changeInReceivables": "-4943000", "changeInExchangeRate": "None", "cashflowFromFinancing": "29774000", "cashflowFromInvestment": "-133786000", "stockBasedCompensation": "38084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77225000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3134640000, "cost_of_revenue": 2161293000, "gross_profit": 973347000, "research_and_development": null, "selling_general_admin": 784593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108912000, "depreciation_amortisation": 58051000, "ebitda": 166963000, "interest_expense": 21778000, "interest_income": null, "other_non_operating": null, "pretax_income": 87134000, "tax_provision": -19579000, "effective_tax_rate": null, "net_income": 106713000, "net_income_continuing_ops": 106713000, "net_income_to_common": 106713000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105326000, "short_term_investments": null, "net_receivables": 11393000, "inventory": 245157000, "other_current_assets": null, "total_current_assets": 381957000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 48226000, "goodwill_and_intangibles": 796169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2103667000, "total_assets": 2485624000, "short_term_debt": 48675000, "accounts_payable": 114278000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 232646000, "long_term_debt": 449233000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1330671000, "total_liabilities": 1563317000, "total_debt": 497908000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 135165000, "total_equity": 922307000, "shares_outstanding": 98452000, "operating_cash_flow": 181237000, "stock_based_compensation": 38084000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133786000, "dividends_paid": 434000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 29774000, "free_cash_flow": 312018000, "net_change_in_cash": 77225000 }, "raw_data": { "income": { "ebit": "108912000", "ebitda": "166963000", "netIncome": "106713000", "grossProfit": "973347000", "depreciation": "None", "totalRevenue": "3134640000", "costOfRevenue": "2161293000", "interestIncome": "1767000", "incomeBeforeTax": "87134000", "interestExpense": "21778000", "operatingIncome": "107375000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-19579000", "reportedCurrency": "USD", "netInterestIncome": "-20043000", "nonInterestIncome": "None", "operatingExpenses": "865972000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-198000", "costofGoodsAndServicesSold": "2161293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58051000", "sellingGeneralAndAdministrative": "784593000", "netIncomeFromContinuingOperations": "106713000" }, "balance": { "goodwill": "747943000", "inventory": "245157000", "commonStock": "95000", "currentDebt": "None", "investments": "None", "totalAssets": "2485624000", "longTermDebt": "449233000", "shortTermDebt": "48675000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "48226000", "reportedCurrency": "USD", "retainedEarnings": "135165000", "totalLiabilities": "1563317000", "otherCurrentAssets": "20081000", "totalCurrentAssets": "381957000", "currentLongTermDebt": "None", "longTermInvestments": "27440000", "shortTermInvestments": "None", "currentNetReceivables": "11393000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103667000", "currentAccountsPayable": "114278000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "433652000", "shortLongTermDebtTotal": "1379346000", "totalShareholderEquity": "922307000", "capitalLeaseObligations": "930113000", "otherCurrentLiabilities": "62146000", "totalCurrentLiabilities": "232646000", "otherNonCurrentLiabilities": "881438000", "totalNonCurrentLiabilities": "1330671000", "cashAndShortTermInvestments": "105326000", "commonStockSharesOutstanding": "98452000", "intangibleAssetsExcludingGoodwill": "48226000", "cashAndCashEquivalentsAtCarryingValue": "105326000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106713000", "profitLoss": "None", "dividendPayout": "434000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-25737000", "operatingCashflow": "181237000", "capitalExpenditures": "130781000", "changeInReceivables": "-4943000", "changeInExchangeRate": "None", "cashflowFromFinancing": "29774000", "cashflowFromInvestment": "-133786000", "stockBasedCompensation": "38084000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "434000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "77225000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "32604000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58051000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 2559617000, "cost_of_revenue": 1772515000, "gross_profit": 787102000, "ebit": 62180000, "ebitda": 112323000, "pretax_income": 16782000, "tax_provision": 1363000, "net_income": 15419000, "net_income_to_common": 15419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28101000, "total_current_assets": 270826000, "total_assets": 2185529000, "short_term_debt": 38491000, "long_term_debt": 447743000, "total_debt": 486234000, "total_liabilities": 1440145000, "total_equity": 745384000, "shares_outstanding": 81863000, "goodwill_and_intangibles": 795735000 }, "cash_flow": { "operating_cash_flow": 132835000, "capital_expenditure": 100267000, "free_cash_flow": 233102000, "dividends_paid": 3645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82586, "ticker_id": 6304, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62180000", "ebitda": "112323000", "netIncome": "15419000", "grossProfit": "787102000", "depreciation": "None", "totalRevenue": "2559617000", "costOfRevenue": "1772515000", "interestIncome": "2013000", "incomeBeforeTax": "16782000", "interestExpense": "47889000", "operatingIncome": "68343000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1363000", "reportedCurrency": "USD", "netInterestIncome": "-45927000", "nonInterestIncome": "None", "operatingExpenses": "718759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1772515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50143000", "sellingGeneralAndAdministrative": "670876000", "netIncomeFromContinuingOperations": "15419000" }, "balance": { "goodwill": "747943000", "inventory": "219420000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "2185529000", "longTermDebt": "447743000", "shortTermDebt": "38491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47792000", "reportedCurrency": "USD", "retainedEarnings": "28013000", "totalLiabilities": "1440145000", "otherCurrentAssets": "13453000", "totalCurrentAssets": "270826000", "currentLongTermDebt": "246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1914703000", "currentAccountsPayable": "119217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1096845000", "shortLongTermDebtTotal": "1253989000", "totalShareholderEquity": "745384000", "capitalLeaseObligations": "806000000", "otherCurrentLiabilities": "46278000", "totalCurrentLiabilities": "208627000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1231518000", "cashAndShortTermInvestments": "28101000", "commonStockSharesOutstanding": "81863000", "intangibleAssetsExcludingGoodwill": "47792000", "cashAndCashEquivalentsAtCarryingValue": "28101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15419000", "profitLoss": "None", "dividendPayout": "3645000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21115000", "operatingCashflow": "132835000", "capitalExpenditures": "100267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17778000", "cashflowFromInvestment": "-108019000", "stockBasedCompensation": "31439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2559617000, "cost_of_revenue": 1772515000, "gross_profit": 787102000, "research_and_development": null, "selling_general_admin": 670876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62180000, "depreciation_amortisation": 50143000, "ebitda": 112323000, "interest_expense": 47889000, "interest_income": null, "other_non_operating": null, "pretax_income": 16782000, "tax_provision": 1363000, "effective_tax_rate": null, "net_income": 15419000, "net_income_continuing_ops": 15419000, "net_income_to_common": 15419000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28101000, "short_term_investments": null, "net_receivables": 9852000, "inventory": 219420000, "other_current_assets": null, "total_current_assets": 270826000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 47792000, "goodwill_and_intangibles": 795735000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1914703000, "total_assets": 2185529000, "short_term_debt": 38491000, "accounts_payable": 119217000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 208627000, "long_term_debt": 447743000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1231518000, "total_liabilities": 1440145000, "total_debt": 486234000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 28013000, "total_equity": 745384000, "shares_outstanding": 81863000, "operating_cash_flow": 132835000, "stock_based_compensation": 31439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100267000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108019000, "dividends_paid": 3645000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17778000, "free_cash_flow": 233102000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62180000", "ebitda": "112323000", "netIncome": "15419000", "grossProfit": "787102000", "depreciation": "None", "totalRevenue": "2559617000", "costOfRevenue": "1772515000", "interestIncome": "2013000", "incomeBeforeTax": "16782000", "interestExpense": "47889000", "operatingIncome": "68343000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "1363000", "reportedCurrency": "USD", "netInterestIncome": "-45927000", "nonInterestIncome": "None", "operatingExpenses": "718759000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1772515000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50143000", "sellingGeneralAndAdministrative": "670876000", "netIncomeFromContinuingOperations": "15419000" }, "balance": { "goodwill": "747943000", "inventory": "219420000", "commonStock": "89000", "currentDebt": "None", "investments": "None", "totalAssets": "2185529000", "longTermDebt": "447743000", "shortTermDebt": "38491000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "47792000", "reportedCurrency": "USD", "retainedEarnings": "28013000", "totalLiabilities": "1440145000", "otherCurrentAssets": "13453000", "totalCurrentAssets": "270826000", "currentLongTermDebt": "246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "9852000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1914703000", "currentAccountsPayable": "119217000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1096845000", "shortLongTermDebtTotal": "1253989000", "totalShareholderEquity": "745384000", "capitalLeaseObligations": "806000000", "otherCurrentLiabilities": "46278000", "totalCurrentLiabilities": "208627000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1231518000", "cashAndShortTermInvestments": "28101000", "commonStockSharesOutstanding": "81863000", "intangibleAssetsExcludingGoodwill": "47792000", "cashAndCashEquivalentsAtCarryingValue": "28101000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15419000", "profitLoss": "None", "dividendPayout": "3645000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-21115000", "operatingCashflow": "132835000", "capitalExpenditures": "100267000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17778000", "cashflowFromInvestment": "-108019000", "stockBasedCompensation": "31439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3645000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1631000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50143000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 2287660000, "cost_of_revenue": 1592263000, "gross_profit": 695397000, "ebit": 82467000, "ebitda": 129524000, "pretax_income": 21852000, "tax_provision": 5984000, "net_income": 15868000, "net_income_to_common": 15868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21063000, "total_current_assets": 240372000, "total_assets": 1376862000, "short_term_debt": 7349000, "long_term_debt": 850019000, "total_debt": 857368000, "total_liabilities": 1076911000, "total_equity": 299951000, "shares_outstanding": 74228000, "goodwill_and_intangibles": 816767000 }, "cash_flow": { "operating_cash_flow": 105811000, "capital_expenditure": 67935000, "free_cash_flow": 173746000, "dividends_paid": 153587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82591, "ticker_id": 6304, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82467000", "ebitda": "129524000", "netIncome": "15868000", "grossProfit": "695397000", "depreciation": "None", "totalRevenue": "2287660000", "costOfRevenue": "1592263000", "interestIncome": "1350000", "incomeBeforeTax": "21852000", "interestExpense": "56712000", "operatingIncome": "82467000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5984000", "reportedCurrency": "USD", "netInterestIncome": "-55362000", "nonInterestIncome": "None", "operatingExpenses": "612930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1592263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47057000", "sellingGeneralAndAdministrative": "546309000", "netIncomeFromContinuingOperations": "15868000" }, "balance": { "goodwill": "747943000", "inventory": "198304000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1376862000", "longTermDebt": "850019000", "shortTermDebt": "7349000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68824000", "reportedCurrency": "USD", "retainedEarnings": "12426000", "totalLiabilities": "1076911000", "otherCurrentAssets": "13880000", "totalCurrentAssets": "240372000", "currentLongTermDebt": "7349000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "7125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136490000", "currentAccountsPayable": "98123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304032000", "shortLongTermDebtTotal": "857368000", "totalShareholderEquity": "299951000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41989000", "totalCurrentLiabilities": "150924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "925987000", "cashAndShortTermInvestments": "21063000", "commonStockSharesOutstanding": "74228000", "intangibleAssetsExcludingGoodwill": "68824000", "cashAndCashEquivalentsAtCarryingValue": "21063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15868000", "profitLoss": "None", "dividendPayout": "153587000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15292000", "operatingCashflow": "105811000", "capitalExpenditures": "67935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16999000", "cashflowFromInvestment": "-73550000", "stockBasedCompensation": "10409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2287660000, "cost_of_revenue": 1592263000, "gross_profit": 695397000, "research_and_development": 0, "selling_general_admin": 546309000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82467000, "depreciation_amortisation": 47057000, "ebitda": 129524000, "interest_expense": 56712000, "interest_income": null, "other_non_operating": null, "pretax_income": 21852000, "tax_provision": 5984000, "effective_tax_rate": null, "net_income": 15868000, "net_income_continuing_ops": 15868000, "net_income_to_common": 15868000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21063000, "short_term_investments": 0, "net_receivables": 7125000, "inventory": 198304000, "other_current_assets": null, "total_current_assets": 240372000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 68824000, "goodwill_and_intangibles": 816767000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1136490000, "total_assets": 1376862000, "short_term_debt": 7349000, "accounts_payable": 98123000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 150924000, "long_term_debt": 850019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 925987000, "total_liabilities": 1076911000, "total_debt": 857368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 12426000, "total_equity": 299951000, "shares_outstanding": 74228000, "operating_cash_flow": 105811000, "stock_based_compensation": 10409000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 67935000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -73550000, "dividends_paid": 153587000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16999000, "free_cash_flow": 173746000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82467000", "ebitda": "129524000", "netIncome": "15868000", "grossProfit": "695397000", "depreciation": "None", "totalRevenue": "2287660000", "costOfRevenue": "1592263000", "interestIncome": "1350000", "incomeBeforeTax": "21852000", "interestExpense": "56712000", "operatingIncome": "82467000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5984000", "reportedCurrency": "USD", "netInterestIncome": "-55362000", "nonInterestIncome": "None", "operatingExpenses": "612930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1592263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47057000", "sellingGeneralAndAdministrative": "546309000", "netIncomeFromContinuingOperations": "15868000" }, "balance": { "goodwill": "747943000", "inventory": "198304000", "commonStock": "68000", "currentDebt": "None", "investments": "None", "totalAssets": "1376862000", "longTermDebt": "850019000", "shortTermDebt": "7349000", "treasuryStock": "0", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "68824000", "reportedCurrency": "USD", "retainedEarnings": "12426000", "totalLiabilities": "1076911000", "otherCurrentAssets": "13880000", "totalCurrentAssets": "240372000", "currentLongTermDebt": "7349000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "7125000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1136490000", "currentAccountsPayable": "98123000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "304032000", "shortLongTermDebtTotal": "857368000", "totalShareholderEquity": "299951000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "41989000", "totalCurrentLiabilities": "150924000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "925987000", "cashAndShortTermInvestments": "21063000", "commonStockSharesOutstanding": "74228000", "intangibleAssetsExcludingGoodwill": "68824000", "cashAndCashEquivalentsAtCarryingValue": "21063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15868000", "profitLoss": "None", "dividendPayout": "153587000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15292000", "operatingCashflow": "105811000", "capitalExpenditures": "67935000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16999000", "cashflowFromInvestment": "-73550000", "stockBasedCompensation": "10409000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "153587000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47057000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1166352000, "cost_of_revenue": 821153000, "gross_profit": 345199000, "ebit": 6482000, "ebitda": 37638000, "pretax_income": -184383000, "tax_provision": -4061000, "net_income": -180322000, "net_income_to_common": -180322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 58998000, "total_current_assets": 489253000, "total_assets": 2958009000, "short_term_debt": 104881000, "long_term_debt": 474254000, "total_debt": 579135000, "total_liabilities": 2150913000, "total_equity": 807096000, "shares_outstanding": 98426000, "goodwill_and_intangibles": 551641000 }, "cash_flow": { "operating_cash_flow": 52558000, "capital_expenditure": 52751000, "free_cash_flow": 105309000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82554, "ticker_id": 6304, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "6482000", "ebitda": "37638000", "netIncome": "-180322000", "grossProfit": "345199000", "depreciation": "None", "totalRevenue": "1166352000", "costOfRevenue": "821153000", "interestIncome": "1175000", "incomeBeforeTax": "-184383000", "interestExpense": "7544000", "operatingIncome": "6482000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4061000", "reportedCurrency": "USD", "netInterestIncome": "-6369000", "nonInterestIncome": "None", "operatingExpenses": "338717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "821153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31156000", "sellingGeneralAndAdministrative": "347022000", "netIncomeFromContinuingOperations": "-180322000" }, "balance": { "goodwill": "475835000", "inventory": "387109000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2958009000", "longTermDebt": "474254000", "shortTermDebt": "104881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "75806000", "reportedCurrency": "USD", "retainedEarnings": "-23805000", "totalLiabilities": "2150913000", "otherCurrentAssets": "29065000", "totalCurrentAssets": "489253000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2468756000", "currentAccountsPayable": "200179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1841770000", "totalShareholderEquity": "807096000", "capitalLeaseObligations": "1352516000", "otherCurrentLiabilities": "65252000", "totalCurrentLiabilities": "381857000", "otherNonCurrentLiabilities": "3155000", "totalNonCurrentLiabilities": "1769056000", "cashAndShortTermInvestments": "58998000", "commonStockSharesOutstanding": "98426000", "intangibleAssetsExcludingGoodwill": "75806000", "cashAndCashEquivalentsAtCarryingValue": "58998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-180322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5148000", "operatingCashflow": "52558000", "capitalExpenditures": "52751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4094000", "cashflowFromInvestment": "-59068000", "stockBasedCompensation": "3755000", "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": "31156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1166352000, "cost_of_revenue": 821153000, "gross_profit": 345199000, "research_and_development": null, "selling_general_admin": 347022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 6482000, "depreciation_amortisation": 31156000, "ebitda": 37638000, "interest_expense": 7544000, "interest_income": null, "other_non_operating": null, "pretax_income": -184383000, "tax_provision": -4061000, "effective_tax_rate": null, "net_income": -180322000, "net_income_continuing_ops": -180322000, "net_income_to_common": -180322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 58998000, "short_term_investments": null, "net_receivables": 14081000, "inventory": 387109000, "other_current_assets": null, "total_current_assets": 489253000, "net_ppe": null, "goodwill": 475835000, "intangible_assets": 75806000, "goodwill_and_intangibles": 551641000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2468756000, "total_assets": 2958009000, "short_term_debt": 104881000, "accounts_payable": 200179000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 381857000, "long_term_debt": 474254000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1769056000, "total_liabilities": 2150913000, "total_debt": 579135000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -23805000, "total_equity": 807096000, "shares_outstanding": 98426000, "operating_cash_flow": 52558000, "stock_based_compensation": 3755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52751000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4094000, "free_cash_flow": 105309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "6482000", "ebitda": "37638000", "netIncome": "-180322000", "grossProfit": "345199000", "depreciation": "None", "totalRevenue": "1166352000", "costOfRevenue": "821153000", "interestIncome": "1175000", "incomeBeforeTax": "-184383000", "interestExpense": "7544000", "operatingIncome": "6482000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-4061000", "reportedCurrency": "USD", "netInterestIncome": "-6369000", "nonInterestIncome": "None", "operatingExpenses": "338717000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "821153000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31156000", "sellingGeneralAndAdministrative": "347022000", "netIncomeFromContinuingOperations": "-180322000" }, "balance": { "goodwill": "475835000", "inventory": "387109000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2958009000", "longTermDebt": "474254000", "shortTermDebt": "104881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "75806000", "reportedCurrency": "USD", "retainedEarnings": "-23805000", "totalLiabilities": "2150913000", "otherCurrentAssets": "29065000", "totalCurrentAssets": "489253000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "14081000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2468756000", "currentAccountsPayable": "200179000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1841770000", "totalShareholderEquity": "807096000", "capitalLeaseObligations": "1352516000", "otherCurrentLiabilities": "65252000", "totalCurrentLiabilities": "381857000", "otherNonCurrentLiabilities": "3155000", "totalNonCurrentLiabilities": "1769056000", "cashAndShortTermInvestments": "58998000", "commonStockSharesOutstanding": "98426000", "intangibleAssetsExcludingGoodwill": "75806000", "cashAndCashEquivalentsAtCarryingValue": "58998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-180322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-5148000", "operatingCashflow": "52558000", "capitalExpenditures": "52751000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4094000", "cashflowFromInvestment": "-59068000", "stockBasedCompensation": "3755000", "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": "31156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1215267000, "cost_of_revenue": 854248000, "gross_profit": 361019000, "ebit": 142947000, "ebitda": 178714000, "pretax_income": -242504000, "tax_provision": -24343000, "net_income": -218161000, "net_income_to_common": -218161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 69602000, "total_current_assets": 497640000, "total_assets": 3091099000, "short_term_debt": 102324000, "long_term_debt": 477905000, "total_debt": 580229000, "total_liabilities": 2107436000, "total_equity": 983663000, "shares_outstanding": 97985000, "goodwill_and_intangibles": 712210000 }, "cash_flow": { "operating_cash_flow": 89570000, "capital_expenditure": 83498000, "free_cash_flow": 173068000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82555, "ticker_id": 6304, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142947000", "ebitda": "178714000", "netIncome": "-218161000", "grossProfit": "361019000", "depreciation": "None", "totalRevenue": "1215267000", "costOfRevenue": "854248000", "interestIncome": "1242000", "incomeBeforeTax": "-242504000", "interestExpense": "8953000", "operatingIncome": "142947000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-24343000", "reportedCurrency": "USD", "netInterestIncome": "-7711000", "nonInterestIncome": "None", "operatingExpenses": "218072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35767000", "sellingGeneralAndAdministrative": "331078000", "netIncomeFromContinuingOperations": "-218161000" }, "balance": { "goodwill": "633835000", "inventory": "381961000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3091099000", "longTermDebt": "477905000", "shortTermDebt": "102324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78375000", "reportedCurrency": "USD", "retainedEarnings": "156517000", "totalLiabilities": "2107436000", "otherCurrentAssets": "25409000", "totalCurrentAssets": "497640000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2593459000", "currentAccountsPayable": "177457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809702000", "totalShareholderEquity": "983663000", "capitalLeaseObligations": "1316797000", "otherCurrentLiabilities": "72118000", "totalCurrentLiabilities": "363996000", "otherNonCurrentLiabilities": "2879000", "totalNonCurrentLiabilities": "1743440000", "cashAndShortTermInvestments": "69602000", "commonStockSharesOutstanding": "97985000", "intangibleAssetsExcludingGoodwill": "78375000", "cashAndCashEquivalentsAtCarryingValue": "69602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35885000", "operatingCashflow": "89570000", "capitalExpenditures": "83498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18361000", "cashflowFromInvestment": "-93519000", "stockBasedCompensation": "3073000", "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": "69157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1215267000, "cost_of_revenue": 854248000, "gross_profit": 361019000, "research_and_development": null, "selling_general_admin": 331078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142947000, "depreciation_amortisation": 35767000, "ebitda": 178714000, "interest_expense": 8953000, "interest_income": null, "other_non_operating": null, "pretax_income": -242504000, "tax_provision": -24343000, "effective_tax_rate": null, "net_income": -218161000, "net_income_continuing_ops": -218161000, "net_income_to_common": -218161000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 69602000, "short_term_investments": null, "net_receivables": 20668000, "inventory": 381961000, "other_current_assets": null, "total_current_assets": 497640000, "net_ppe": null, "goodwill": 633835000, "intangible_assets": 78375000, "goodwill_and_intangibles": 712210000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2593459000, "total_assets": 3091099000, "short_term_debt": 102324000, "accounts_payable": 177457000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 363996000, "long_term_debt": 477905000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1743440000, "total_liabilities": 2107436000, "total_debt": 580229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 156517000, "total_equity": 983663000, "shares_outstanding": 97985000, "operating_cash_flow": 89570000, "stock_based_compensation": 3073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93519000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18361000, "free_cash_flow": 173068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142947000", "ebitda": "178714000", "netIncome": "-218161000", "grossProfit": "361019000", "depreciation": "None", "totalRevenue": "1215267000", "costOfRevenue": "854248000", "interestIncome": "1242000", "incomeBeforeTax": "-242504000", "interestExpense": "8953000", "operatingIncome": "142947000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-24343000", "reportedCurrency": "USD", "netInterestIncome": "-7711000", "nonInterestIncome": "None", "operatingExpenses": "218072000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "854248000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35767000", "sellingGeneralAndAdministrative": "331078000", "netIncomeFromContinuingOperations": "-218161000" }, "balance": { "goodwill": "633835000", "inventory": "381961000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3091099000", "longTermDebt": "477905000", "shortTermDebt": "102324000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "78375000", "reportedCurrency": "USD", "retainedEarnings": "156517000", "totalLiabilities": "2107436000", "otherCurrentAssets": "25409000", "totalCurrentAssets": "497640000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2593459000", "currentAccountsPayable": "177457000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809702000", "totalShareholderEquity": "983663000", "capitalLeaseObligations": "1316797000", "otherCurrentLiabilities": "72118000", "totalCurrentLiabilities": "363996000", "otherNonCurrentLiabilities": "2879000", "totalNonCurrentLiabilities": "1743440000", "cashAndShortTermInvestments": "69602000", "commonStockSharesOutstanding": "97985000", "intangibleAssetsExcludingGoodwill": "78375000", "cashAndCashEquivalentsAtCarryingValue": "69602000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-206556000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "35885000", "operatingCashflow": "89570000", "capitalExpenditures": "83498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18361000", "cashflowFromInvestment": "-93519000", "stockBasedCompensation": "3073000", "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": "69157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1168153000, "cost_of_revenue": 813017000, "gross_profit": 355136000, "ebit": 33287999, "ebitda": 66677999, "pretax_income": 16119000, "tax_provision": 4514000, "net_income": 11605001, "net_income_to_common": 11605001, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52125000, "total_current_assets": 517458000, "total_assets": 3368638000, "short_term_debt": 99218000, "long_term_debt": 481549000, "total_debt": 580767000, "total_liabilities": 2170031000, "total_equity": 1198607000, "shares_outstanding": 98705000, "goodwill_and_intangibles": 862933000 }, "cash_flow": { "operating_cash_flow": 31727000, "capital_expenditure": 55212000, "free_cash_flow": 86939000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82557, "ticker_id": 6304, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "33287999", "ebitda": "66677999", "netIncome": "11605001", "grossProfit": "355136000", "depreciation": "None", "totalRevenue": "1168153000", "costOfRevenue": "813017000", "interestIncome": "1157000", "incomeBeforeTax": "16119000", "interestExpense": "7862000", "operatingIncome": "33287999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4514000", "reportedCurrency": "USD", "netInterestIncome": "-6705000", "nonInterestIncome": "None", "operatingExpenses": "321848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33390000", "sellingGeneralAndAdministrative": "331016000", "netIncomeFromContinuingOperations": "11605000" }, "balance": { "goodwill": "782835000", "inventory": "417846000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3368638000", "longTermDebt": "481549000", "shortTermDebt": "99218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80098000", "reportedCurrency": "USD", "retainedEarnings": "374678000", "totalLiabilities": "2170031000", "otherCurrentAssets": "28335000", "totalCurrentAssets": "517458000", "currentLongTermDebt": "18750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2851180000", "currentAccountsPayable": "196723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1811399000", "totalShareholderEquity": "1198607000", "capitalLeaseObligations": "1311100000", "otherCurrentLiabilities": "89905000", "totalCurrentLiabilities": "398694000", "otherNonCurrentLiabilities": "2561000", "totalNonCurrentLiabilities": "1771337000", "cashAndShortTermInvestments": "52125000", "commonStockSharesOutstanding": "98705000", "intangibleAssetsExcludingGoodwill": "80098000", "cashAndCashEquivalentsAtCarryingValue": "52125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-19621000", "operatingCashflow": "31727000", "capitalExpenditures": "55212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11623000", "cashflowFromInvestment": "-46415000", "stockBasedCompensation": "-10000", "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": "33390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1168153000, "cost_of_revenue": 813017000, "gross_profit": 355136000, "research_and_development": null, "selling_general_admin": 331016000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 33287999, "depreciation_amortisation": 33390000, "ebitda": 66677999, "interest_expense": 7862000, "interest_income": null, "other_non_operating": null, "pretax_income": 16119000, "tax_provision": 4514000, "effective_tax_rate": null, "net_income": 11605001, "net_income_continuing_ops": 11605000, "net_income_to_common": 11605001, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52125000, "short_term_investments": null, "net_receivables": 19152000, "inventory": 417846000, "other_current_assets": null, "total_current_assets": 517458000, "net_ppe": null, "goodwill": 782835000, "intangible_assets": 80098000, "goodwill_and_intangibles": 862933000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2851180000, "total_assets": 3368638000, "short_term_debt": 99218000, "accounts_payable": 196723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398694000, "long_term_debt": 481549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1771337000, "total_liabilities": 2170031000, "total_debt": 580767000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 374678000, "total_equity": 1198607000, "shares_outstanding": 98705000, "operating_cash_flow": 31727000, "stock_based_compensation": -10000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46415000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 11623000, "free_cash_flow": 86939000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "33287999", "ebitda": "66677999", "netIncome": "11605001", "grossProfit": "355136000", "depreciation": "None", "totalRevenue": "1168153000", "costOfRevenue": "813017000", "interestIncome": "1157000", "incomeBeforeTax": "16119000", "interestExpense": "7862000", "operatingIncome": "33287999", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "4514000", "reportedCurrency": "USD", "netInterestIncome": "-6705000", "nonInterestIncome": "None", "operatingExpenses": "321848000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "813017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33390000", "sellingGeneralAndAdministrative": "331016000", "netIncomeFromContinuingOperations": "11605000" }, "balance": { "goodwill": "782835000", "inventory": "417846000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3368638000", "longTermDebt": "481549000", "shortTermDebt": "99218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "80098000", "reportedCurrency": "USD", "retainedEarnings": "374678000", "totalLiabilities": "2170031000", "otherCurrentAssets": "28335000", "totalCurrentAssets": "517458000", "currentLongTermDebt": "18750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2851180000", "currentAccountsPayable": "196723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1811399000", "totalShareholderEquity": "1198607000", "capitalLeaseObligations": "1311100000", "otherCurrentLiabilities": "89905000", "totalCurrentLiabilities": "398694000", "otherNonCurrentLiabilities": "2561000", "totalNonCurrentLiabilities": "1771337000", "cashAndShortTermInvestments": "52125000", "commonStockSharesOutstanding": "98705000", "intangibleAssetsExcludingGoodwill": "80098000", "cashAndCashEquivalentsAtCarryingValue": "52125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11605000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-19621000", "operatingCashflow": "31727000", "capitalExpenditures": "55212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "11623000", "cashflowFromInvestment": "-46415000", "stockBasedCompensation": "-10000", "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": "33390000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1179772000, "cost_of_revenue": 819079000, "gross_profit": 360693000, "ebit": 34453000, "ebitda": 65787000, "pretax_income": 6228000, "tax_provision": 1267000, "net_income": 4961000, "net_income_to_common": 4961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55190000, "total_current_assets": 501535000, "total_assets": 3322376000, "short_term_debt": 95327000, "long_term_debt": 455200000, "total_debt": 550527000, "total_liabilities": 2135534000, "total_equity": 1186842000, "shares_outstanding": 98460000, "goodwill_and_intangibles": 863516000 }, "cash_flow": { "operating_cash_flow": 73625000, "capital_expenditure": 59217000, "free_cash_flow": 132842000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82558, "ticker_id": 6304, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34453000", "ebitda": "65787000", "netIncome": "4961000", "grossProfit": "360693000", "depreciation": "None", "totalRevenue": "1179772000", "costOfRevenue": "819079000", "interestIncome": "1232000", "incomeBeforeTax": "6228000", "interestExpense": "7776000", "operatingIncome": "34453000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1267000", "reportedCurrency": "USD", "netInterestIncome": "-6544000", "nonInterestIncome": "None", "operatingExpenses": "326240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31334000", "sellingGeneralAndAdministrative": "331078000", "netIncomeFromContinuingOperations": "4961000" }, "balance": { "goodwill": "782835000", "inventory": "398225000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3322376000", "longTermDebt": "455200000", "shortTermDebt": "95327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "80681000", "reportedCurrency": "USD", "retainedEarnings": "363073000", "totalLiabilities": "2135534000", "otherCurrentAssets": "27397000", "totalCurrentAssets": "501535000", "currentLongTermDebt": "18750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2820841000", "currentAccountsPayable": "211949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1762044000", "totalShareholderEquity": "1186842000", "capitalLeaseObligations": "1288094000", "otherCurrentLiabilities": "98194000", "totalCurrentLiabilities": "414988000", "otherNonCurrentLiabilities": "2344000", "totalNonCurrentLiabilities": "1720546000", "cashAndShortTermInvestments": "55190000", "commonStockSharesOutstanding": "98460000", "intangibleAssetsExcludingGoodwill": "80681000", "cashAndCashEquivalentsAtCarryingValue": "55190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4961000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12055000", "operatingCashflow": "73625000", "capitalExpenditures": "59217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1873000", "cashflowFromInvestment": "-67472000", "stockBasedCompensation": "1960000", "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": "31334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1179772000, "cost_of_revenue": 819079000, "gross_profit": 360693000, "research_and_development": null, "selling_general_admin": 331078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34453000, "depreciation_amortisation": 31334000, "ebitda": 65787000, "interest_expense": 7776000, "interest_income": null, "other_non_operating": null, "pretax_income": 6228000, "tax_provision": 1267000, "effective_tax_rate": null, "net_income": 4961000, "net_income_continuing_ops": 4961000, "net_income_to_common": 4961000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55190000, "short_term_investments": null, "net_receivables": 20723000, "inventory": 398225000, "other_current_assets": null, "total_current_assets": 501535000, "net_ppe": null, "goodwill": 782835000, "intangible_assets": 80681000, "goodwill_and_intangibles": 863516000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2820841000, "total_assets": 3322376000, "short_term_debt": 95327000, "accounts_payable": 211949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414988000, "long_term_debt": 455200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1720546000, "total_liabilities": 2135534000, "total_debt": 550527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 363073000, "total_equity": 1186842000, "shares_outstanding": 98460000, "operating_cash_flow": 73625000, "stock_based_compensation": 1960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67472000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1873000, "free_cash_flow": 132842000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34453000", "ebitda": "65787000", "netIncome": "4961000", "grossProfit": "360693000", "depreciation": "None", "totalRevenue": "1179772000", "costOfRevenue": "819079000", "interestIncome": "1232000", "incomeBeforeTax": "6228000", "interestExpense": "7776000", "operatingIncome": "34453000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1267000", "reportedCurrency": "USD", "netInterestIncome": "-6544000", "nonInterestIncome": "None", "operatingExpenses": "326240000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "819079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31334000", "sellingGeneralAndAdministrative": "331078000", "netIncomeFromContinuingOperations": "4961000" }, "balance": { "goodwill": "782835000", "inventory": "398225000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3322376000", "longTermDebt": "455200000", "shortTermDebt": "95327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "80681000", "reportedCurrency": "USD", "retainedEarnings": "363073000", "totalLiabilities": "2135534000", "otherCurrentAssets": "27397000", "totalCurrentAssets": "501535000", "currentLongTermDebt": "18750000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20723000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2820841000", "currentAccountsPayable": "211949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1762044000", "totalShareholderEquity": "1186842000", "capitalLeaseObligations": "1288094000", "otherCurrentLiabilities": "98194000", "totalCurrentLiabilities": "414988000", "otherNonCurrentLiabilities": "2344000", "totalNonCurrentLiabilities": "1720546000", "cashAndShortTermInvestments": "55190000", "commonStockSharesOutstanding": "98460000", "intangibleAssetsExcludingGoodwill": "80681000", "cashAndCashEquivalentsAtCarryingValue": "55190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4961000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12055000", "operatingCashflow": "73625000", "capitalExpenditures": "59217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1873000", "cashflowFromInvestment": "-67472000", "stockBasedCompensation": "1960000", "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": "31334000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1125567000, "cost_of_revenue": 783122000, "gross_profit": 342445000, "ebit": -21446000, "ebitda": 8451000, "pretax_income": -29028000, "tax_provision": -5711000, "net_income": -23317000, "net_income_to_common": -23317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50910000, "total_current_assets": 484910000, "total_assets": 3271437000, "short_term_debt": 90854000, "long_term_debt": 458851000, "total_debt": 549705000, "total_liabilities": 2091858000, "total_equity": 1179579000, "shares_outstanding": 97521000, "goodwill_and_intangibles": 862786000 }, "cash_flow": { "operating_cash_flow": 58938000, "capital_expenditure": 65286000, "free_cash_flow": 124224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82559, "ticker_id": 6304, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-21446000", "ebitda": "8451000", "netIncome": "-23317000", "grossProfit": "342445000", "depreciation": "None", "totalRevenue": "1125567000", "costOfRevenue": "783122000", "interestIncome": "1290000", "incomeBeforeTax": "-29028000", "interestExpense": "7582000", "operatingIncome": "-22508000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5711000", "reportedCurrency": "USD", "netInterestIncome": "-6520000", "nonInterestIncome": "None", "operatingExpenses": "364953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29897000", "sellingGeneralAndAdministrative": "331078000", "netIncomeFromContinuingOperations": "-23317000" }, "balance": { "goodwill": "782835000", "inventory": "386170000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3271437000", "longTermDebt": "458851000", "shortTermDebt": "90854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "79951000", "reportedCurrency": "USD", "retainedEarnings": "358112000", "totalLiabilities": "2091858000", "otherCurrentAssets": "26524000", "totalCurrentAssets": "484910000", "currentLongTermDebt": "16875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2786527000", "currentAccountsPayable": "193826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1741325000", "totalShareholderEquity": "1179579000", "capitalLeaseObligations": "1265599000", "otherCurrentLiabilities": "93104000", "totalCurrentLiabilities": "388693000", "otherNonCurrentLiabilities": "2344000", "totalNonCurrentLiabilities": "1703165000", "cashAndShortTermInvestments": "50910000", "commonStockSharesOutstanding": "97521000", "intangibleAssetsExcludingGoodwill": "79951000", "cashAndCashEquivalentsAtCarryingValue": "50910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "7982000", "operatingCashflow": "58938000", "capitalExpenditures": "65286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2172000", "cashflowFromInvestment": "-68684000", "stockBasedCompensation": "5458000", "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": "29897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1125567000, "cost_of_revenue": 783122000, "gross_profit": 342445000, "research_and_development": null, "selling_general_admin": 331078000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -21446000, "depreciation_amortisation": 29897000, "ebitda": 8451000, "interest_expense": 7582000, "interest_income": null, "other_non_operating": null, "pretax_income": -29028000, "tax_provision": -5711000, "effective_tax_rate": null, "net_income": -23317000, "net_income_continuing_ops": -23317000, "net_income_to_common": -23317000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50910000, "short_term_investments": null, "net_receivables": 21306000, "inventory": 386170000, "other_current_assets": null, "total_current_assets": 484910000, "net_ppe": null, "goodwill": 782835000, "intangible_assets": 79951000, "goodwill_and_intangibles": 862786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2786527000, "total_assets": 3271437000, "short_term_debt": 90854000, "accounts_payable": 193826000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388693000, "long_term_debt": 458851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1703165000, "total_liabilities": 2091858000, "total_debt": 549705000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 358112000, "total_equity": 1179579000, "shares_outstanding": 97521000, "operating_cash_flow": 58938000, "stock_based_compensation": 5458000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65286000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68684000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2172000, "free_cash_flow": 124224000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-21446000", "ebitda": "8451000", "netIncome": "-23317000", "grossProfit": "342445000", "depreciation": "None", "totalRevenue": "1125567000", "costOfRevenue": "783122000", "interestIncome": "1290000", "incomeBeforeTax": "-29028000", "interestExpense": "7582000", "operatingIncome": "-22508000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-5711000", "reportedCurrency": "USD", "netInterestIncome": "-6520000", "nonInterestIncome": "None", "operatingExpenses": "364953000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29897000", "sellingGeneralAndAdministrative": "331078000", "netIncomeFromContinuingOperations": "-23317000" }, "balance": { "goodwill": "782835000", "inventory": "386170000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "3271437000", "longTermDebt": "458851000", "shortTermDebt": "90854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "79951000", "reportedCurrency": "USD", "retainedEarnings": "358112000", "totalLiabilities": "2091858000", "otherCurrentAssets": "26524000", "totalCurrentAssets": "484910000", "currentLongTermDebt": "16875000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "21306000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2786527000", "currentAccountsPayable": "193826000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1741325000", "totalShareholderEquity": "1179579000", "capitalLeaseObligations": "1265599000", "otherCurrentLiabilities": "93104000", "totalCurrentLiabilities": "388693000", "otherNonCurrentLiabilities": "2344000", "totalNonCurrentLiabilities": "1703165000", "cashAndShortTermInvestments": "50910000", "commonStockSharesOutstanding": "97521000", "intangibleAssetsExcludingGoodwill": "79951000", "cashAndCashEquivalentsAtCarryingValue": "50910000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23317000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "7982000", "operatingCashflow": "58938000", "capitalExpenditures": "65286000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2172000", "cashflowFromInvestment": "-68684000", "stockBasedCompensation": "5458000", "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": "29897000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1097854000, "cost_of_revenue": 773974000, "gross_profit": 323880000, "ebit": 12463000, "ebitda": 41420000, "pretax_income": 4391000, "tax_provision": 2080000, "net_income": 2311000, "net_income_to_common": 2311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62828000, "total_current_assets": 503898000, "total_assets": 3173821000, "short_term_debt": 87905000, "long_term_debt": 462502000, "total_debt": 550407000, "total_liabilities": 1976437000, "total_equity": 1197384000, "shares_outstanding": 98021000, "goodwill_and_intangibles": 861512000 }, "cash_flow": { "operating_cash_flow": 39498000, "capital_expenditure": 66129000, "free_cash_flow": 105627000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82560, "ticker_id": 6304, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "12463000", "ebitda": "41420000", "netIncome": "2311000", "grossProfit": "323880000", "depreciation": "None", "totalRevenue": "1097854000", "costOfRevenue": "773974000", "interestIncome": "1317000", "incomeBeforeTax": "4391000", "interestExpense": "8072000", "operatingIncome": "11373000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2080000", "reportedCurrency": "USD", "netInterestIncome": "-6982000", "nonInterestIncome": "None", "operatingExpenses": "312507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28957000", "sellingGeneralAndAdministrative": "303382000", "netIncomeFromContinuingOperations": "2311000" }, "balance": { "goodwill": "782734000", "inventory": "394152000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "3173821000", "longTermDebt": "462502000", "shortTermDebt": "87905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78778000", "reportedCurrency": "USD", "retainedEarnings": "381429000", "totalLiabilities": "1976437000", "otherCurrentAssets": "26701000", "totalCurrentAssets": "503898000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669923000", "currentAccountsPayable": "175871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1656626000", "totalShareholderEquity": "1197384000", "capitalLeaseObligations": "1179124000", "otherCurrentLiabilities": "74927000", "totalCurrentLiabilities": "349624000", "otherNonCurrentLiabilities": "1914000", "totalNonCurrentLiabilities": "1626813000", "cashAndShortTermInvestments": "62828000", "commonStockSharesOutstanding": "98021000", "intangibleAssetsExcludingGoodwill": "78778000", "cashAndCashEquivalentsAtCarryingValue": "62828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2311000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2741000", "operatingCashflow": "39498000", "capitalExpenditures": "66129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23027000", "cashflowFromInvestment": "-68350000", "stockBasedCompensation": "-4627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1097854000, "cost_of_revenue": 773974000, "gross_profit": 323880000, "research_and_development": null, "selling_general_admin": 303382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 12463000, "depreciation_amortisation": 28957000, "ebitda": 41420000, "interest_expense": 8072000, "interest_income": null, "other_non_operating": null, "pretax_income": 4391000, "tax_provision": 2080000, "effective_tax_rate": null, "net_income": 2311000, "net_income_continuing_ops": 2311000, "net_income_to_common": 2311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62828000, "short_term_investments": null, "net_receivables": 20217000, "inventory": 394152000, "other_current_assets": null, "total_current_assets": 503898000, "net_ppe": null, "goodwill": 782734000, "intangible_assets": 78778000, "goodwill_and_intangibles": 861512000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2669923000, "total_assets": 3173821000, "short_term_debt": 87905000, "accounts_payable": 175871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349624000, "long_term_debt": 462502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1626813000, "total_liabilities": 1976437000, "total_debt": 550407000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 381429000, "total_equity": 1197384000, "shares_outstanding": 98021000, "operating_cash_flow": 39498000, "stock_based_compensation": -4627000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66129000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -68350000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 23027000, "free_cash_flow": 105627000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "12463000", "ebitda": "41420000", "netIncome": "2311000", "grossProfit": "323880000", "depreciation": "None", "totalRevenue": "1097854000", "costOfRevenue": "773974000", "interestIncome": "1317000", "incomeBeforeTax": "4391000", "interestExpense": "8072000", "operatingIncome": "11373000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "2080000", "reportedCurrency": "USD", "netInterestIncome": "-6982000", "nonInterestIncome": "None", "operatingExpenses": "312507000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "773974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28957000", "sellingGeneralAndAdministrative": "303382000", "netIncomeFromContinuingOperations": "2311000" }, "balance": { "goodwill": "782734000", "inventory": "394152000", "commonStock": "97000", "currentDebt": "None", "investments": "None", "totalAssets": "3173821000", "longTermDebt": "462502000", "shortTermDebt": "87905000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "78778000", "reportedCurrency": "USD", "retainedEarnings": "381429000", "totalLiabilities": "1976437000", "otherCurrentAssets": "26701000", "totalCurrentAssets": "503898000", "currentLongTermDebt": "15000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "20217000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2669923000", "currentAccountsPayable": "175871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1656626000", "totalShareholderEquity": "1197384000", "capitalLeaseObligations": "1179124000", "otherCurrentLiabilities": "74927000", "totalCurrentLiabilities": "349624000", "otherNonCurrentLiabilities": "1914000", "totalNonCurrentLiabilities": "1626813000", "cashAndShortTermInvestments": "62828000", "commonStockSharesOutstanding": "98021000", "intangibleAssetsExcludingGoodwill": "78778000", "cashAndCashEquivalentsAtCarryingValue": "62828000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2311000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2741000", "operatingCashflow": "39498000", "capitalExpenditures": "66129000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "23027000", "cashflowFromInvestment": "-68350000", "stockBasedCompensation": "-4627000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25047000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1108183000, "cost_of_revenue": 763311000, "gross_profit": 344872000, "ebit": 41448000, "ebitda": 69263000, "pretax_income": 33847000, "tax_provision": 9669000, "net_income": 24178000, "net_income_to_common": 24178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68653000, "total_current_assets": 513972000, "total_assets": 3138517000, "short_term_debt": 76034000, "long_term_debt": 419904000, "total_debt": 495938000, "total_liabilities": 1912466000, "total_equity": 1226051000, "shares_outstanding": 98933000, "goodwill_and_intangibles": 853841000 }, "cash_flow": { "operating_cash_flow": 23027000, "capital_expenditure": 55656000, "free_cash_flow": 78683000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82562, "ticker_id": 6304, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41448000", "ebitda": "69263000", "netIncome": "24178000", "grossProfit": "344872000", "depreciation": "None", "totalRevenue": "1108183000", "costOfRevenue": "763311000", "interestIncome": "1390000", "incomeBeforeTax": "33847000", "interestExpense": "7601000", "operatingIncome": "40286000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9669000", "reportedCurrency": "USD", "netInterestIncome": "-6439000", "nonInterestIncome": "None", "operatingExpenses": "304586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "763311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27815000", "sellingGeneralAndAdministrative": "304586000", "netIncomeFromContinuingOperations": "24178000" }, "balance": { "goodwill": "776585000", "inventory": "396893000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3138517000", "longTermDebt": "419904000", "shortTermDebt": "76034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77256000", "reportedCurrency": "USD", "retainedEarnings": "379118000", "totalLiabilities": "1912466000", "otherCurrentAssets": "30651000", "totalCurrentAssets": "513972000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2624545000", "currentAccountsPayable": "197231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1581656000", "totalShareholderEquity": "1226051000", "capitalLeaseObligations": "1152377000", "otherCurrentLiabilities": "67894000", "totalCurrentLiabilities": "352284000", "otherNonCurrentLiabilities": "1661000", "totalNonCurrentLiabilities": "1560182000", "cashAndShortTermInvestments": "68653000", "commonStockSharesOutstanding": "98933000", "intangibleAssetsExcludingGoodwill": "77256000", "cashAndCashEquivalentsAtCarryingValue": "68653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24178000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-29580000", "operatingCashflow": "23027000", "capitalExpenditures": "55656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28953000", "cashflowFromInvestment": "-50392000", "stockBasedCompensation": "1663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1108183000, "cost_of_revenue": 763311000, "gross_profit": 344872000, "research_and_development": null, "selling_general_admin": 304586000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41448000, "depreciation_amortisation": 27815000, "ebitda": 69263000, "interest_expense": 7601000, "interest_income": null, "other_non_operating": null, "pretax_income": 33847000, "tax_provision": 9669000, "effective_tax_rate": null, "net_income": 24178000, "net_income_continuing_ops": 24178000, "net_income_to_common": 24178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68653000, "short_term_investments": null, "net_receivables": 17775000, "inventory": 396893000, "other_current_assets": null, "total_current_assets": 513972000, "net_ppe": null, "goodwill": 776585000, "intangible_assets": 77256000, "goodwill_and_intangibles": 853841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2624545000, "total_assets": 3138517000, "short_term_debt": 76034000, "accounts_payable": 197231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352284000, "long_term_debt": 419904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1560182000, "total_liabilities": 1912466000, "total_debt": 495938000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 379118000, "total_equity": 1226051000, "shares_outstanding": 98933000, "operating_cash_flow": 23027000, "stock_based_compensation": 1663000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55656000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50392000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 28953000, "free_cash_flow": 78683000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41448000", "ebitda": "69263000", "netIncome": "24178000", "grossProfit": "344872000", "depreciation": "None", "totalRevenue": "1108183000", "costOfRevenue": "763311000", "interestIncome": "1390000", "incomeBeforeTax": "33847000", "interestExpense": "7601000", "operatingIncome": "40286000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9669000", "reportedCurrency": "USD", "netInterestIncome": "-6439000", "nonInterestIncome": "None", "operatingExpenses": "304586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "763311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27815000", "sellingGeneralAndAdministrative": "304586000", "netIncomeFromContinuingOperations": "24178000" }, "balance": { "goodwill": "776585000", "inventory": "396893000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3138517000", "longTermDebt": "419904000", "shortTermDebt": "76034000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "77256000", "reportedCurrency": "USD", "retainedEarnings": "379118000", "totalLiabilities": "1912466000", "otherCurrentAssets": "30651000", "totalCurrentAssets": "513972000", "currentLongTermDebt": "9375000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "17775000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2624545000", "currentAccountsPayable": "197231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1581656000", "totalShareholderEquity": "1226051000", "capitalLeaseObligations": "1152377000", "otherCurrentLiabilities": "67894000", "totalCurrentLiabilities": "352284000", "otherNonCurrentLiabilities": "1661000", "totalNonCurrentLiabilities": "1560182000", "cashAndShortTermInvestments": "68653000", "commonStockSharesOutstanding": "98933000", "intangibleAssetsExcludingGoodwill": "77256000", "cashAndCashEquivalentsAtCarryingValue": "68653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24178000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-29580000", "operatingCashflow": "23027000", "capitalExpenditures": "55656000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "28953000", "cashflowFromInvestment": "-50392000", "stockBasedCompensation": "1663000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27815000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1128520000, "cost_of_revenue": 779280000, "gross_profit": 349240000, "ebit": 27402000, "ebitda": 53947000, "pretax_income": 20546000, "tax_provision": 6545000, "net_income": 14001000, "net_income_to_common": 14001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67065000, "total_current_assets": 475268000, "total_assets": 3080676000, "short_term_debt": 77565000, "long_term_debt": 373555000, "total_debt": 451120000, "total_liabilities": 1859832000, "total_equity": 1220844000, "shares_outstanding": 100369000, "goodwill_and_intangibles": 853719000 }, "cash_flow": { "operating_cash_flow": 41597000, "capital_expenditure": 42405000, "free_cash_flow": 84002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82563, "ticker_id": 6304, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27402000", "ebitda": "53947000", "netIncome": "14001000", "grossProfit": "349240000", "depreciation": "None", "totalRevenue": "1128520000", "costOfRevenue": "779280000", "interestIncome": "1524000", "incomeBeforeTax": "20546000", "interestExpense": "6856000", "operatingIncome": "26105000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6545000", "reportedCurrency": "USD", "netInterestIncome": "-5559000", "nonInterestIncome": "None", "operatingExpenses": "323135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26545000", "sellingGeneralAndAdministrative": "323135000", "netIncomeFromContinuingOperations": "14001000" }, "balance": { "goodwill": "776832000", "inventory": "367313000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3080676000", "longTermDebt": "373555000", "shortTermDebt": "77565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "76887000", "reportedCurrency": "USD", "retainedEarnings": "354940000", "totalLiabilities": "1859832000", "otherCurrentAssets": "24259000", "totalCurrentAssets": "475268000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2605408000", "currentAccountsPayable": "210231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1526139000", "totalShareholderEquity": "1220844000", "capitalLeaseObligations": "1146959000", "otherCurrentLiabilities": "72959000", "totalCurrentLiabilities": "368679000", "otherNonCurrentLiabilities": "1425000", "totalNonCurrentLiabilities": "1491153000", "cashAndShortTermInvestments": "67065000", "commonStockSharesOutstanding": "100369000", "intangibleAssetsExcludingGoodwill": "76887000", "cashAndCashEquivalentsAtCarryingValue": "67065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9625000", "operatingCashflow": "41597000", "capitalExpenditures": "42405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62982000", "cashflowFromInvestment": "-104399000", "stockBasedCompensation": "7001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1128520000, "cost_of_revenue": 779280000, "gross_profit": 349240000, "research_and_development": null, "selling_general_admin": 323135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27402000, "depreciation_amortisation": 26545000, "ebitda": 53947000, "interest_expense": 6856000, "interest_income": null, "other_non_operating": null, "pretax_income": 20546000, "tax_provision": 6545000, "effective_tax_rate": null, "net_income": 14001000, "net_income_continuing_ops": 14001000, "net_income_to_common": 14001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67065000, "short_term_investments": null, "net_receivables": 16631000, "inventory": 367313000, "other_current_assets": null, "total_current_assets": 475268000, "net_ppe": null, "goodwill": 776832000, "intangible_assets": 76887000, "goodwill_and_intangibles": 853719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2605408000, "total_assets": 3080676000, "short_term_debt": 77565000, "accounts_payable": 210231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 368679000, "long_term_debt": 373555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1491153000, "total_liabilities": 1859832000, "total_debt": 451120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 354940000, "total_equity": 1220844000, "shares_outstanding": 100369000, "operating_cash_flow": 41597000, "stock_based_compensation": 7001000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42405000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104399000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 62982000, "free_cash_flow": 84002000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27402000", "ebitda": "53947000", "netIncome": "14001000", "grossProfit": "349240000", "depreciation": "None", "totalRevenue": "1128520000", "costOfRevenue": "779280000", "interestIncome": "1524000", "incomeBeforeTax": "20546000", "interestExpense": "6856000", "operatingIncome": "26105000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6545000", "reportedCurrency": "USD", "netInterestIncome": "-5559000", "nonInterestIncome": "None", "operatingExpenses": "323135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26545000", "sellingGeneralAndAdministrative": "323135000", "netIncomeFromContinuingOperations": "14001000" }, "balance": { "goodwill": "776832000", "inventory": "367313000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "3080676000", "longTermDebt": "373555000", "shortTermDebt": "77565000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "76887000", "reportedCurrency": "USD", "retainedEarnings": "354940000", "totalLiabilities": "1859832000", "otherCurrentAssets": "24259000", "totalCurrentAssets": "475268000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "16631000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2605408000", "currentAccountsPayable": "210231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1526139000", "totalShareholderEquity": "1220844000", "capitalLeaseObligations": "1146959000", "otherCurrentLiabilities": "72959000", "totalCurrentLiabilities": "368679000", "otherNonCurrentLiabilities": "1425000", "totalNonCurrentLiabilities": "1491153000", "cashAndShortTermInvestments": "67065000", "commonStockSharesOutstanding": "100369000", "intangibleAssetsExcludingGoodwill": "76887000", "cashAndCashEquivalentsAtCarryingValue": "67065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14001000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "9625000", "operatingCashflow": "41597000", "capitalExpenditures": "42405000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "62982000", "cashflowFromInvestment": "-104399000", "stockBasedCompensation": "7001000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25033000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "26545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1036944000, "cost_of_revenue": 732999000, "gross_profit": 303945000, "ebit": 2827000, "ebitda": 27716000, "pretax_income": -2613000, "tax_provision": -1588000, "net_income": -1025000, "net_income_to_common": -1025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66885000, "total_current_assets": 478400000, "total_assets": 2974531000, "short_term_debt": 69557000, "long_term_debt": 285331000, "total_debt": 354888000, "total_liabilities": 1749958000, "total_equity": 1224573000, "shares_outstanding": 99520000, "goodwill_and_intangibles": 828132000 }, "cash_flow": { "operating_cash_flow": 7841000, "capital_expenditure": 49258000, "free_cash_flow": 57099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82564, "ticker_id": 6304, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2827000", "ebitda": "27716000", "netIncome": "-1025000", "grossProfit": "303945000", "depreciation": "None", "totalRevenue": "1036944000", "costOfRevenue": "732999000", "interestIncome": "2492000", "incomeBeforeTax": "-2613000", "interestExpense": "5668000", "operatingIncome": "563000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1588000", "reportedCurrency": "USD", "netInterestIncome": "-3176000", "nonInterestIncome": "None", "operatingExpenses": "303382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24889000", "sellingGeneralAndAdministrative": "303382000", "netIncomeFromContinuingOperations": "-1025000" }, "balance": { "goodwill": "747943000", "inventory": "362730000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2974531000", "longTermDebt": "285331000", "shortTermDebt": "69557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "80189000", "reportedCurrency": "USD", "retainedEarnings": "340939000", "totalLiabilities": "1749958000", "otherCurrentAssets": "29954000", "totalCurrentAssets": "478400000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496131000", "currentAccountsPayable": "223710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1398603000", "totalShareholderEquity": "1224573000", "capitalLeaseObligations": "1107647000", "otherCurrentLiabilities": "74453000", "totalCurrentLiabilities": "382060000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "1367898000", "cashAndShortTermInvestments": "66885000", "commonStockSharesOutstanding": "99520000", "intangibleAssetsExcludingGoodwill": "80189000", "cashAndCashEquivalentsAtCarryingValue": "66885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12737000", "operatingCashflow": "7841000", "capitalExpenditures": "49258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5056000", "cashflowFromInvestment": "-50887000", "stockBasedCompensation": "8142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24889000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036944000, "cost_of_revenue": 732999000, "gross_profit": 303945000, "research_and_development": null, "selling_general_admin": 303382000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2827000, "depreciation_amortisation": 24889000, "ebitda": 27716000, "interest_expense": 5668000, "interest_income": null, "other_non_operating": null, "pretax_income": -2613000, "tax_provision": -1588000, "effective_tax_rate": null, "net_income": -1025000, "net_income_continuing_ops": -1025000, "net_income_to_common": -1025000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66885000, "short_term_investments": null, "net_receivables": 18831000, "inventory": 362730000, "other_current_assets": null, "total_current_assets": 478400000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 80189000, "goodwill_and_intangibles": 828132000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2496131000, "total_assets": 2974531000, "short_term_debt": 69557000, "accounts_payable": 223710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382060000, "long_term_debt": 285331000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1367898000, "total_liabilities": 1749958000, "total_debt": 354888000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 340939000, "total_equity": 1224573000, "shares_outstanding": 99520000, "operating_cash_flow": 7841000, "stock_based_compensation": 8142000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49258000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50887000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5056000, "free_cash_flow": 57099000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2827000", "ebitda": "27716000", "netIncome": "-1025000", "grossProfit": "303945000", "depreciation": "None", "totalRevenue": "1036944000", "costOfRevenue": "732999000", "interestIncome": "2492000", "incomeBeforeTax": "-2613000", "interestExpense": "5668000", "operatingIncome": "563000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-1588000", "reportedCurrency": "USD", "netInterestIncome": "-3176000", "nonInterestIncome": "None", "operatingExpenses": "303382000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "732999000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24889000", "sellingGeneralAndAdministrative": "303382000", "netIncomeFromContinuingOperations": "-1025000" }, "balance": { "goodwill": "747943000", "inventory": "362730000", "commonStock": "100000", "currentDebt": "None", "investments": "None", "totalAssets": "2974531000", "longTermDebt": "285331000", "shortTermDebt": "69557000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "80189000", "reportedCurrency": "USD", "retainedEarnings": "340939000", "totalLiabilities": "1749958000", "otherCurrentAssets": "29954000", "totalCurrentAssets": "478400000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "18831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2496131000", "currentAccountsPayable": "223710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1398603000", "totalShareholderEquity": "1224573000", "capitalLeaseObligations": "1107647000", "otherCurrentLiabilities": "74453000", "totalCurrentLiabilities": "382060000", "otherNonCurrentLiabilities": "1943000", "totalNonCurrentLiabilities": "1367898000", "cashAndShortTermInvestments": "66885000", "commonStockSharesOutstanding": "99520000", "intangibleAssetsExcludingGoodwill": "80189000", "cashAndCashEquivalentsAtCarryingValue": "66885000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1025000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12737000", "operatingCashflow": "7841000", "capitalExpenditures": "49258000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5056000", "cashflowFromInvestment": "-50887000", "stockBasedCompensation": "8142000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24889000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 989818000, "cost_of_revenue": 690943000, "gross_profit": 298875000, "ebit": 21297000, "ebitda": 45598000, "pretax_income": 17476000, "tax_provision": 3370000, "net_income": 14106000, "net_income_to_common": 14106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 114987000, "total_current_assets": 516551000, "total_assets": 2969586000, "short_term_debt": 69399000, "long_term_debt": 287107000, "total_debt": 356506000, "total_liabilities": 1750247000, "total_equity": 1219339000, "shares_outstanding": 101144000, "goodwill_and_intangibles": 826499000 }, "cash_flow": { "operating_cash_flow": 27229000, "capital_expenditure": 61212000, "free_cash_flow": 88441000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82565, "ticker_id": 6304, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "21297000", "ebitda": "45598000", "netIncome": "14106000", "grossProfit": "298875000", "depreciation": "None", "totalRevenue": "989818000", "costOfRevenue": "690943000", "interestIncome": "2599000", "incomeBeforeTax": "17476000", "interestExpense": "4045000", "operatingIncome": "18926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3370000", "reportedCurrency": "USD", "netInterestIncome": "-1450000", "nonInterestIncome": "None", "operatingExpenses": "279949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24301000", "sellingGeneralAndAdministrative": "243090000", "netIncomeFromContinuingOperations": "14106000" }, "balance": { "goodwill": "747943000", "inventory": "349993000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2969586000", "longTermDebt": "287107000", "shortTermDebt": "69399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "78556000", "reportedCurrency": "USD", "retainedEarnings": "341964000", "totalLiabilities": "1750247000", "otherCurrentAssets": "32443000", "totalCurrentAssets": "516551000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453035000", "currentAccountsPayable": "209354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394813000", "totalShareholderEquity": "1219339000", "capitalLeaseObligations": "1102081000", "otherCurrentLiabilities": "91404000", "totalCurrentLiabilities": "383965000", "otherNonCurrentLiabilities": "2267000", "totalNonCurrentLiabilities": "1366282000", "cashAndShortTermInvestments": "114987000", "commonStockSharesOutstanding": "101144000", "intangibleAssetsExcludingGoodwill": "78556000", "cashAndCashEquivalentsAtCarryingValue": "114987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14106000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-41388000", "operatingCashflow": "27229000", "capitalExpenditures": "61212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4770000", "cashflowFromInvestment": "-63135000", "stockBasedCompensation": "5575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24301000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 989818000, "cost_of_revenue": 690943000, "gross_profit": 298875000, "research_and_development": null, "selling_general_admin": 243090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 21297000, "depreciation_amortisation": 24301000, "ebitda": 45598000, "interest_expense": 4045000, "interest_income": null, "other_non_operating": null, "pretax_income": 17476000, "tax_provision": 3370000, "effective_tax_rate": null, "net_income": 14106000, "net_income_continuing_ops": 14106000, "net_income_to_common": 14106000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 114987000, "short_term_investments": null, "net_receivables": 19128000, "inventory": 349993000, "other_current_assets": null, "total_current_assets": 516551000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 78556000, "goodwill_and_intangibles": 826499000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2453035000, "total_assets": 2969586000, "short_term_debt": 69399000, "accounts_payable": 209354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383965000, "long_term_debt": 287107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1366282000, "total_liabilities": 1750247000, "total_debt": 356506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 341964000, "total_equity": 1219339000, "shares_outstanding": 101144000, "operating_cash_flow": 27229000, "stock_based_compensation": 5575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61212000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63135000, "dividends_paid": 6000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -4770000, "free_cash_flow": 88441000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "21297000", "ebitda": "45598000", "netIncome": "14106000", "grossProfit": "298875000", "depreciation": "None", "totalRevenue": "989818000", "costOfRevenue": "690943000", "interestIncome": "2599000", "incomeBeforeTax": "17476000", "interestExpense": "4045000", "operatingIncome": "18926000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3370000", "reportedCurrency": "USD", "netInterestIncome": "-1450000", "nonInterestIncome": "None", "operatingExpenses": "279949000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "690943000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24301000", "sellingGeneralAndAdministrative": "243090000", "netIncomeFromContinuingOperations": "14106000" }, "balance": { "goodwill": "747943000", "inventory": "349993000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2969586000", "longTermDebt": "287107000", "shortTermDebt": "69399000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "78556000", "reportedCurrency": "USD", "retainedEarnings": "341964000", "totalLiabilities": "1750247000", "otherCurrentAssets": "32443000", "totalCurrentAssets": "516551000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "19128000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453035000", "currentAccountsPayable": "209354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1394813000", "totalShareholderEquity": "1219339000", "capitalLeaseObligations": "1102081000", "otherCurrentLiabilities": "91404000", "totalCurrentLiabilities": "383965000", "otherNonCurrentLiabilities": "2267000", "totalNonCurrentLiabilities": "1366282000", "cashAndShortTermInvestments": "114987000", "commonStockSharesOutstanding": "101144000", "intangibleAssetsExcludingGoodwill": "78556000", "cashAndCashEquivalentsAtCarryingValue": "114987000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14106000", "profitLoss": "None", "dividendPayout": "6000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-41388000", "operatingCashflow": "27229000", "capitalExpenditures": "61212000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-4770000", "cashflowFromInvestment": "-63135000", "stockBasedCompensation": "5575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24301000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1003913000, "cost_of_revenue": 688222000, "gross_profit": 315691000, "ebit": 39294000, "ebitda": 61180000, "pretax_income": 33331000, "tax_provision": 6191000, "net_income": 27140000, "net_income_to_common": 27140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155663000, "total_current_assets": 514489000, "total_assets": 2929459000, "short_term_debt": 68958000, "long_term_debt": 288884000, "total_debt": 357842000, "total_liabilities": 1726368000, "total_equity": 1203091000, "shares_outstanding": 100973000, "goodwill_and_intangibles": 824901000 }, "cash_flow": { "operating_cash_flow": 119098000, "capital_expenditure": 52444000, "free_cash_flow": 171542000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82567, "ticker_id": 6304, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39294000", "ebitda": "61180000", "netIncome": "27140000", "grossProfit": "315691000", "depreciation": "None", "totalRevenue": "1003913000", "costOfRevenue": "688222000", "interestIncome": "1965000", "incomeBeforeTax": "33331000", "interestExpense": "6178000", "operatingIncome": "37557000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6191000", "reportedCurrency": "USD", "netInterestIncome": "-4226000", "nonInterestIncome": "None", "operatingExpenses": "278134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21886000", "sellingGeneralAndAdministrative": "278134000", "netIncomeFromContinuingOperations": "27140000" }, "balance": { "goodwill": "747943000", "inventory": "308605000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2929459000", "longTermDebt": "288884000", "shortTermDebt": "68958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "76958000", "reportedCurrency": "USD", "retainedEarnings": "327858000", "totalLiabilities": "1726368000", "otherCurrentAssets": "27076000", "totalCurrentAssets": "514489000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414970000", "currentAccountsPayable": "183982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1374476000", "totalShareholderEquity": "1203091000", "capitalLeaseObligations": "1079967000", "otherCurrentLiabilities": "116123000", "totalCurrentLiabilities": "383713000", "otherNonCurrentLiabilities": "2005000", "totalNonCurrentLiabilities": "1342655000", "cashAndShortTermInvestments": "155663000", "commonStockSharesOutstanding": "100973000", "intangibleAssetsExcludingGoodwill": "76958000", "cashAndCashEquivalentsAtCarryingValue": "155663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27140000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11739000", "operatingCashflow": "119098000", "capitalExpenditures": "52444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1941000", "cashflowFromInvestment": "-52946000", "stockBasedCompensation": "7535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21886000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003913000, "cost_of_revenue": 688222000, "gross_profit": 315691000, "research_and_development": null, "selling_general_admin": 278134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39294000, "depreciation_amortisation": 21886000, "ebitda": 61180000, "interest_expense": 6178000, "interest_income": null, "other_non_operating": null, "pretax_income": 33331000, "tax_provision": 6191000, "effective_tax_rate": null, "net_income": 27140000, "net_income_continuing_ops": 27140000, "net_income_to_common": 27140000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155663000, "short_term_investments": null, "net_receivables": 23145000, "inventory": 308605000, "other_current_assets": null, "total_current_assets": 514489000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 76958000, "goodwill_and_intangibles": 824901000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2414970000, "total_assets": 2929459000, "short_term_debt": 68958000, "accounts_payable": 183982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383713000, "long_term_debt": 288884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1342655000, "total_liabilities": 1726368000, "total_debt": 357842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 327858000, "total_equity": 1203091000, "shares_outstanding": 100973000, "operating_cash_flow": 119098000, "stock_based_compensation": 7535000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52444000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -52946000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1941000, "free_cash_flow": 171542000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39294000", "ebitda": "61180000", "netIncome": "27140000", "grossProfit": "315691000", "depreciation": "None", "totalRevenue": "1003913000", "costOfRevenue": "688222000", "interestIncome": "1965000", "incomeBeforeTax": "33331000", "interestExpense": "6178000", "operatingIncome": "37557000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6191000", "reportedCurrency": "USD", "netInterestIncome": "-4226000", "nonInterestIncome": "None", "operatingExpenses": "278134000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "688222000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21886000", "sellingGeneralAndAdministrative": "278134000", "netIncomeFromContinuingOperations": "27140000" }, "balance": { "goodwill": "747943000", "inventory": "308605000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2929459000", "longTermDebt": "288884000", "shortTermDebt": "68958000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "76958000", "reportedCurrency": "USD", "retainedEarnings": "327858000", "totalLiabilities": "1726368000", "otherCurrentAssets": "27076000", "totalCurrentAssets": "514489000", "currentLongTermDebt": "5625000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "23145000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2414970000", "currentAccountsPayable": "183982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1374476000", "totalShareholderEquity": "1203091000", "capitalLeaseObligations": "1079967000", "otherCurrentLiabilities": "116123000", "totalCurrentLiabilities": "383713000", "otherNonCurrentLiabilities": "2005000", "totalNonCurrentLiabilities": "1342655000", "cashAndShortTermInvestments": "155663000", "commonStockSharesOutstanding": "100973000", "intangibleAssetsExcludingGoodwill": "76958000", "cashAndCashEquivalentsAtCarryingValue": "155663000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27140000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "11739000", "operatingCashflow": "119098000", "capitalExpenditures": "52444000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1941000", "cashflowFromInvestment": "-52946000", "stockBasedCompensation": "7535000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-88000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21886000", "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": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "income_statement": { "revenue": 1010255000, "cost_of_revenue": 683685000, "gross_profit": 326570000, "ebit": 37660000, "ebitda": 58780000, "pretax_income": 31715000, "tax_provision": 7244000, "net_income": 24471000, "net_income_to_common": 24471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 87570000, "total_current_assets": 440292000, "total_assets": 2823091000, "short_term_debt": 66678000, "long_term_debt": 290660000, "total_debt": 357338000, "total_liabilities": 1658277000, "total_equity": 1164814000, "shares_outstanding": 100639000, "goodwill_and_intangibles": 821027000 }, "cash_flow": { "operating_cash_flow": 69488000, "capital_expenditure": 37504000, "free_cash_flow": 106992000, "dividends_paid": 9000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 82568, "ticker_id": 6304, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:07:10.808076+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37660000", "ebitda": "58780000", "netIncome": "24471000", "grossProfit": "326570000", "depreciation": "None", "totalRevenue": "1010255000", "costOfRevenue": "683685000", "interestIncome": "1406000", "incomeBeforeTax": "31715000", "interestExpense": "6172000", "operatingIncome": "36481000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7244000", "reportedCurrency": "USD", "netInterestIncome": "-4766000", "nonInterestIncome": "None", "operatingExpenses": "290089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21120000", "sellingGeneralAndAdministrative": "290089000", "netIncomeFromContinuingOperations": "24471000" }, "balance": { "goodwill": "747943000", "inventory": "320344000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2823091000", "longTermDebt": "290660000", "shortTermDebt": "66678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73084000", "reportedCurrency": "USD", "retainedEarnings": "300718000", "totalLiabilities": "1658277000", "otherCurrentAssets": "17930000", "totalCurrentAssets": "440292000", "currentLongTermDebt": "5625000", "longTermInvestments": "24858000", "shortTermInvestments": "None", "currentNetReceivables": "14448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382799000", "currentAccountsPayable": "147220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "592322000", "shortLongTermDebtTotal": "1372560000", "totalShareholderEquity": "1164814000", "capitalLeaseObligations": "1076275000", "otherCurrentLiabilities": "95733000", "totalCurrentLiabilities": "321007000", "otherNonCurrentLiabilities": "1668000", "totalNonCurrentLiabilities": "1337270000", "cashAndShortTermInvestments": "87570000", "commonStockSharesOutstanding": "100639000", "intangibleAssetsExcludingGoodwill": "73084000", "cashAndCashEquivalentsAtCarryingValue": "87570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24471000", "profitLoss": "None", "dividendPayout": "9000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3947000", "operatingCashflow": "69488000", "capitalExpenditures": "37504000", "changeInReceivables": "-1387000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26296000", "cashflowFromInvestment": "-37737000", "stockBasedCompensation": "11305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5455000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21120000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1010255000, "cost_of_revenue": 683685000, "gross_profit": 326570000, "research_and_development": null, "selling_general_admin": 290089000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37660000, "depreciation_amortisation": 21120000, "ebitda": 58780000, "interest_expense": 6172000, "interest_income": null, "other_non_operating": null, "pretax_income": 31715000, "tax_provision": 7244000, "effective_tax_rate": null, "net_income": 24471000, "net_income_continuing_ops": 24471000, "net_income_to_common": 24471000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 87570000, "short_term_investments": null, "net_receivables": 14448000, "inventory": 320344000, "other_current_assets": null, "total_current_assets": 440292000, "net_ppe": null, "goodwill": 747943000, "intangible_assets": 73084000, "goodwill_and_intangibles": 821027000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2382799000, "total_assets": 2823091000, "short_term_debt": 66678000, "accounts_payable": 147220000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321007000, "long_term_debt": 290660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1337270000, "total_liabilities": 1658277000, "total_debt": 357338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 300718000, "total_equity": 1164814000, "shares_outstanding": 100639000, "operating_cash_flow": 69488000, "stock_based_compensation": 11305000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37737000, "dividends_paid": 9000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26296000, "free_cash_flow": 106992000, "net_change_in_cash": 5455000 }, "raw_data": { "income": { "ebit": "37660000", "ebitda": "58780000", "netIncome": "24471000", "grossProfit": "326570000", "depreciation": "None", "totalRevenue": "1010255000", "costOfRevenue": "683685000", "interestIncome": "1406000", "incomeBeforeTax": "31715000", "interestExpense": "6172000", "operatingIncome": "36481000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7244000", "reportedCurrency": "USD", "netInterestIncome": "-4766000", "nonInterestIncome": "None", "operatingExpenses": "290089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "683685000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21120000", "sellingGeneralAndAdministrative": "290089000", "netIncomeFromContinuingOperations": "24471000" }, "balance": { "goodwill": "747943000", "inventory": "320344000", "commonStock": "99000", "currentDebt": "None", "investments": "None", "totalAssets": "2823091000", "longTermDebt": "290660000", "shortTermDebt": "66678000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "73084000", "reportedCurrency": "USD", "retainedEarnings": "300718000", "totalLiabilities": "1658277000", "otherCurrentAssets": "17930000", "totalCurrentAssets": "440292000", "currentLongTermDebt": "5625000", "longTermInvestments": "24858000", "shortTermInvestments": "None", "currentNetReceivables": "14448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2382799000", "currentAccountsPayable": "147220000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "592322000", "shortLongTermDebtTotal": "1372560000", "totalShareholderEquity": "1164814000", "capitalLeaseObligations": "1076275000", "otherCurrentLiabilities": "95733000", "totalCurrentLiabilities": "321007000", "otherNonCurrentLiabilities": "1668000", "totalNonCurrentLiabilities": "1337270000", "cashAndShortTermInvestments": "87570000", "commonStockSharesOutstanding": "100639000", "intangibleAssetsExcludingGoodwill": "73084000", "cashAndCashEquivalentsAtCarryingValue": "87570000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24471000", "profitLoss": "None", "dividendPayout": "9000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-3947000", "operatingCashflow": "69488000", "capitalExpenditures": "37504000", "changeInReceivables": "-1387000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26296000", "cashflowFromInvestment": "-37737000", "stockBasedCompensation": "11305000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "5455000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1374000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21120000", "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }