{ "ticker": { "uuid": "e19b284a-7576-4888-9963-a3cde3594442", "symbol": "WAY", "name": "Waystar Holding Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/e19b284a-7576-4888-9963-a3cde3594442/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19b284a-7576-4888-9963-a3cde3594442/" }, "ticker_metadata": { "id": 8904, "uuid": "e19b284a-7576-4888-9963-a3cde3594442", "symbol": "WAY", "name": "Waystar Holding Corp. Common Stock", "asset_type": "equity", "market_cap": 3818995000, "stock_exchange_id": 2, "industry": "Health Information Services", "sector": "Healthcare", "description": "Waystar Holding Corp. The company is headquartered in Lehi, Utah.", "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": "e19b284a-7576-4888-9963-a3cde3594442", "symbol": "WAY", "name": "Waystar Holding Corp. Common Stock", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Health Information Services", "page_url": "https://sharemaestro.com/factors/ticker/e19b284a-7576-4888-9963-a3cde3594442/", "api_url": "https://sharemaestro.com/factors/api/tickers/e19b284a-7576-4888-9963-a3cde3594442/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.05, "value": 0.25, "quality": 0.3, "momentum": 0.03, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 20, "market_cap": 3903102520, "pe_ratio": 30.9517, "earnings_yield": 0.0323, "ebitda_to_ev": 0.0803, "shareholder_yield": 0, "roe": 0.032, "piotroski_f_score": 5, "momentum_12_1": -0.4806, "volatility_252d": 0.4794 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:28.752621+00:00", "batch_id": "" }, "size": { "price_close": 20, "market_cap": 3903102520, "market_cap_usd": 3903102520, "enterprise_value": 5344142520, "shares_outstanding": 195155126, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 30.9517, "pb_ratio": 0.9913, "ptbv_ratio": null, "ps_ratio": 3.3743, "pcf_ratio": 11.8155, "pfcf_ratio": 10.6433, "ev_ebitda": 12.4522, "ev_ebit": 19.0486, "ev_sales": 4.6201, "ev_fcf": 14.5729, "earnings_yield": 0.0323, "fcf_yield": 0.0686, "price_to_sales": 3.3743, "price_to_book": 0.9913, "price_to_cashflow": 11.8155, "ebitda_to_ev": 0.0803, "sales_yield": 0.2164 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.6522, "operating_margin": 0.2425, "net_margin": 0.109, "ebitda_margin": 0.371, "fcf_margin": 0.317, "roe": 0.032, "roa": 0.0216, "roic": 0.0355, "roc_greenblatt": null, "asset_turnover": 0.1981, "cash_conversion": 2.9081, "accruals_ratio": -0.035, "sbc_to_revenue": 0.0404, "piotroski_f_score": 5, "altman_z_score": 1.6067, "earnings_stability_5y": 1.1534, "revenue_stability_5y": 0.2471, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1292, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.4829, "net_debt_to_ebitda": 3.3577, "debt_to_assets": 0.2527, "interest_coverage": 3.5122, "current_ratio": 1.7576, "quick_ratio": 1.7576, "net_debt": 1441040000, "local_beta": 0.0007, "volatility_252d": 0.4794, "volatility_60d": 1.1887, "max_drawdown_12m": -0.549, "risk_adjusted_momentum": -1.0024 }, "growth": { "revenue_growth_1y": 0.1861, "revenue_growth_3y_cagr": 0.1597, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.836, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.4644, "book_value_growth_1y": -0.0432, "revenue_growth": 0.1861, "earnings_growth": 3.836 }, "momentum": { "price_return_1m": -0.0645, "price_return_3m": -0.2221, "price_return_6m": -0.4178, "price_return_9m": -0.4634, "price_return_12m": -0.5141, "price_return_12m_ex1m": -0.4806, "momentum_6m": -0.4178, "momentum_12m": -0.5141, "momentum_12_1": -0.4806, "distance_from_52w_high": -0.497, "distance_from_52w_low": 0.1154, "relative_strength": -0.672 }, "raw_ttm": { "revenue_ttm": 1156717000, "gross_profit_ttm": 754423000, "ebit_ttm": 280553000, "ebitda_ttm": 429173000, "net_income_ttm": 126103000, "eps_diluted_ttm": 0.6462, "operating_cash_flow_ttm": 330337000, "capital_expenditure_ttm": 36382000, "fcf_ttm": 366719000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79880000, "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_current_liabilities": 219960000, "net_ppe": null, "total_assets": 5838993000, "total_debt": 1475377000, "total_equity": 3937438000, "net_working_capital": 152111000, "book_value_per_share": 20.1759, "retained_earnings": -65528000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1335708000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 71, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 68, "rank_pcf": 52, "rank_ev_ebitda": 53, "rank_ev_ebit": 67, "rank_earnings_yield": 71, "rank_fcf_yield": 56, "rank_dividend_yield": 100, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 65, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 27, "rank_fcf_margin": 27, "rank_piotroski": 69, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96 }, "composites": { "value_composite": 75, "quality_composite": 70, "momentum_composite": 97, "growth_composite": 6, "yield_composite": 100, "svqf_composite": 86, "vc1_composite": 70, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 95, "quality_value_composite": 0.2739, "os_score": 0.05, "value_percentile": 0.25, "quality_percentile": 0.3, "momentum_percentile": 0.03, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 78, "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": 3234, "ticker_id": 8904, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:28.752621+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20, "market_cap": 3903102520, "market_cap_usd": 3903102520, "enterprise_value": 5344142520, "shares_outstanding": 195155126, "fx_rate_to_usd": null, "pe_ratio": 30.95170234, "pb_ratio": 0.99127974, "ptbv_ratio": null, "ps_ratio": 3.37429338, "pcf_ratio": 11.81551724, "pfcf_ratio": 10.64330596, "ev_ebitda": 12.45218716, "ev_ebit": 19.0486023, "ev_sales": 4.62009508, "ev_fcf": 14.5728542, "earnings_yield": 0.0323084, "fcf_yield": 0.06862074, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65221052, "operating_margin": 0.24254247, "net_margin": 0.10901802, "ebitda_margin": 0.37102679, "fcf_margin": 0.31703433, "roe": 0.03202666, "roa": 0.0215967, "roic": 0.0355035, "roc_greenblatt": null, "asset_turnover": 0.19810214, "cash_conversion": 2.908091, "accruals_ratio": -0.03497761, "sbc_to_revenue": 0.04043426, "debt_to_equity": 0.48294221, "net_debt_to_ebitda": 3.35771356, "debt_to_assets": 0.25267662, "interest_coverage": 3.51218077, "current_ratio": 1.75764684, "quick_ratio": 1.75764684, "net_debt": 1441040000, "revenue_growth_1y": 0.18614283, "revenue_growth_3y_cagr": 0.15966357, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.83597944, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.46440993, "book_value_growth_1y": -0.04320023, "piotroski_f_score": 5, "altman_z_score": 1.60674989, "earnings_stability_5y": 1.153402, "revenue_stability_5y": 0.247083, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0645463, "price_return_3m": -0.22209257, "price_return_6m": -0.41775837, "price_return_9m": -0.46337537, "price_return_12m": -0.51409135, "price_return_12m_ex1m": -0.48056365, "distance_from_52w_high": -0.49698189, "distance_from_52w_low": 0.11544897, "relative_strength": -0.6720324, "local_beta": 0.0007, "volatility_252d": 0.479408, "volatility_60d": 1.188655, "max_drawdown_12m": -0.54904427, "revenue_ttm": 1156717000, "gross_profit_ttm": 754423000, "ebit_ttm": 280553000, "ebitda_ttm": 429173000, "net_income_ttm": 126103000, "eps_diluted_ttm": 0.64616801, "operating_cash_flow_ttm": 330337000, "capital_expenditure_ttm": 36382000, "fcf_ttm": 366719000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79880000, "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_current_liabilities": 219960000, "net_ppe": null, "total_assets": 5838993000, "total_debt": 1475377000, "total_equity": 3937438000, "net_working_capital": 152111000, "book_value_per_share": 20.17593942, "retained_earnings": -65528000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1335708000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 71, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 68, "rank_pcf": 52, "rank_ev_ebitda": 53, "rank_ev_ebit": 67, "rank_earnings_yield": 71, "rank_fcf_yield": 56, "rank_dividend_yield": 100, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 65, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 27, "rank_fcf_margin": 27, "rank_piotroski": 69, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96, "value_composite": 75, "quality_composite": 70, "momentum_composite": 97, "growth_composite": 6, "yield_composite": 100, "svqf_composite": 86, "vc1_composite": 70, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 78, "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": 20, "os": 0.05, "value": 0.25, "quality": 0.3, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 30.9517, "earnings_yield": 0.0323, "shareholder_yield": 0, "roe": 0.032, "momentum_12_1": -0.4806, "complete_fields": { "id": 3234, "ticker_id": 8904, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:28.752621+00:00", "batch_id": "", "os_score_delta": null, "price_close": 20, "market_cap": 3903102520, "market_cap_usd": 3903102520, "enterprise_value": 5344142520, "shares_outstanding": 195155126, "fx_rate_to_usd": null, "pe_ratio": 30.95170234, "pb_ratio": 0.99127974, "ptbv_ratio": null, "ps_ratio": 3.37429338, "pcf_ratio": 11.81551724, "pfcf_ratio": 10.64330596, "ev_ebitda": 12.45218716, "ev_ebit": 19.0486023, "ev_sales": 4.62009508, "ev_fcf": 14.5728542, "earnings_yield": 0.0323084, "fcf_yield": 0.06862074, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.65221052, "operating_margin": 0.24254247, "net_margin": 0.10901802, "ebitda_margin": 0.37102679, "fcf_margin": 0.31703433, "roe": 0.03202666, "roa": 0.0215967, "roic": 0.0355035, "roc_greenblatt": null, "asset_turnover": 0.19810214, "cash_conversion": 2.908091, "accruals_ratio": -0.03497761, "sbc_to_revenue": 0.04043426, "debt_to_equity": 0.48294221, "net_debt_to_ebitda": 3.35771356, "debt_to_assets": 0.25267662, "interest_coverage": 3.51218077, "current_ratio": 1.75764684, "quick_ratio": 1.75764684, "net_debt": 1441040000, "revenue_growth_1y": 0.18614283, "revenue_growth_3y_cagr": 0.15966357, "revenue_growth_5y_cagr": null, "eps_growth_1y": 3.83597944, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.46440993, "book_value_growth_1y": -0.04320023, "piotroski_f_score": 5, "altman_z_score": 1.60674989, "earnings_stability_5y": 1.153402, "revenue_stability_5y": 0.247083, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0645463, "price_return_3m": -0.22209257, "price_return_6m": -0.41775837, "price_return_9m": -0.46337537, "price_return_12m": -0.51409135, "price_return_12m_ex1m": -0.48056365, "distance_from_52w_high": -0.49698189, "distance_from_52w_low": 0.11544897, "relative_strength": -0.6720324, "local_beta": 0.0007, "volatility_252d": 0.479408, "volatility_60d": 1.188655, "max_drawdown_12m": -0.54904427, "revenue_ttm": 1156717000, "gross_profit_ttm": 754423000, "ebit_ttm": 280553000, "ebitda_ttm": 429173000, "net_income_ttm": 126103000, "eps_diluted_ttm": 0.64616801, "operating_cash_flow_ttm": 330337000, "capital_expenditure_ttm": 36382000, "fcf_ttm": 366719000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 79880000, "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_current_liabilities": 219960000, "net_ppe": null, "total_assets": 5838993000, "total_debt": 1475377000, "total_equity": 3937438000, "net_working_capital": 152111000, "book_value_per_share": 20.17593942, "retained_earnings": -65528000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1335708000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 71, "rank_pb": 21, "rank_ptbv": 50, "rank_ps": 68, "rank_pcf": 52, "rank_ev_ebitda": 53, "rank_ev_ebit": 67, "rank_earnings_yield": 71, "rank_fcf_yield": 56, "rank_dividend_yield": 100, "rank_shareholder_yield": 100, "rank_total_yield": 100, "rank_roe": 65, "rank_roc": 50, "rank_roic": 67, "rank_gross_margin": 27, "rank_fcf_margin": 27, "rank_piotroski": 69, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 3, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 25, "rank_momentum_12m": 95, "rank_momentum_12m_ex1m": 95, "rank_relative_strength": 96, "value_composite": 75, "quality_composite": 70, "momentum_composite": 97, "growth_composite": 6, "yield_composite": 100, "svqf_composite": 86, "vc1_composite": 70, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 95, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 97, "small_cap_core_rank": 78, "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "ebit": 265297000, "ebitda": 405845000, "pretax_income": 171763000, "tax_provision": 59674000, "net_income": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61355000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1478932000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 309673000, "capital_expenditure": 26481000, "free_cash_flow": 336154000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199633, "ticker_id": 8904, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265297000", "ebitda": "405845000", "netIncome": "112089000", "grossProfit": "710674000", "depreciation": "None", "totalRevenue": "1099278000", "costOfRevenue": "388604000", "interestIncome": "None", "incomeBeforeTax": "171763000", "interestExpense": "79066000", "operatingIncome": "266199000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59674000", "reportedCurrency": "USD", "netInterestIncome": "-77542000", "nonInterestIncome": "None", "operatingExpenses": "444475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54623000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140548000", "sellingGeneralAndAdministrative": "128623000", "netIncomeFromContinuingOperations": "112089000" }, "balance": { "goodwill": "4016818000", "inventory": "None", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5954073000", "longTermDebt": "1458709000", "shortTermDebt": "20223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1292839000", "reportedCurrency": "USD", "retainedEarnings": "-108811000", "totalLiabilities": "2075246999", "otherCurrentAssets": "38706000", "totalCurrentAssets": "308412000", "currentLongTermDebt": "14194000", "longTermInvestments": "None", "shortTermInvestments": "24877000", "currentNetReceivables": "183474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5645661000", "currentAccountsPayable": "50949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1502920000", "totalShareholderEquity": "3878826000", "capitalLeaseObligations": "18023000", "otherCurrentLiabilities": "146891000", "totalCurrentLiabilities": "218063000", "otherNonCurrentLiabilities": "692000", "totalNonCurrentLiabilities": "1857183999", "cashAndShortTermInvestments": "61355000", "commonStockSharesOutstanding": "197336164", "intangibleAssetsExcludingGoodwill": "1292839000", "cashAndCashEquivalentsAtCarryingValue": "61355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112089000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309673000", "capitalExpenditures": "26481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243450000", "cashflowFromInvestment": "-680896000", "stockBasedCompensation": "42069000", "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": "140548000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1099278000, "cost_of_revenue": 388604000, "gross_profit": 710674000, "research_and_development": 54623000, "selling_general_admin": 128623000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265297000, "depreciation_amortisation": 140548000, "ebitda": 405845000, "interest_expense": 79066000, "interest_income": null, "other_non_operating": null, "pretax_income": 171763000, "tax_provision": 59674000, "effective_tax_rate": null, "net_income": 112089000, "net_income_continuing_ops": 112089000, "net_income_to_common": 112089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61355000, "short_term_investments": 24877000, "net_receivables": 183474000, "inventory": null, "other_current_assets": null, "total_current_assets": 308412000, "net_ppe": null, "goodwill": 4016818000, "intangible_assets": 1292839000, "goodwill_and_intangibles": 5309657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5645661000, "total_assets": 5954073000, "short_term_debt": 20223000, "accounts_payable": 50949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218063000, "long_term_debt": 1458709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1857183999, "total_liabilities": 2075246999, "total_debt": 1478932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108811000, "total_equity": 3878826000, "shares_outstanding": 197336164, "operating_cash_flow": 309673000, "stock_based_compensation": 42069000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26481000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -680896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243450000, "free_cash_flow": 336154000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265297000", "ebitda": "405845000", "netIncome": "112089000", "grossProfit": "710674000", "depreciation": "None", "totalRevenue": "1099278000", "costOfRevenue": "388604000", "interestIncome": "None", "incomeBeforeTax": "171763000", "interestExpense": "79066000", "operatingIncome": "266199000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "59674000", "reportedCurrency": "USD", "netInterestIncome": "-77542000", "nonInterestIncome": "None", "operatingExpenses": "444475000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54623000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "388604000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140548000", "sellingGeneralAndAdministrative": "128623000", "netIncomeFromContinuingOperations": "112089000" }, "balance": { "goodwill": "4016818000", "inventory": "None", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5954073000", "longTermDebt": "1458709000", "shortTermDebt": "20223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1292839000", "reportedCurrency": "USD", "retainedEarnings": "-108811000", "totalLiabilities": "2075246999", "otherCurrentAssets": "38706000", "totalCurrentAssets": "308412000", "currentLongTermDebt": "14194000", "longTermInvestments": "None", "shortTermInvestments": "24877000", "currentNetReceivables": "183474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5645661000", "currentAccountsPayable": "50949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1502920000", "totalShareholderEquity": "3878826000", "capitalLeaseObligations": "18023000", "otherCurrentLiabilities": "146891000", "totalCurrentLiabilities": "218063000", "otherNonCurrentLiabilities": "692000", "totalNonCurrentLiabilities": "1857183999", "cashAndShortTermInvestments": "61355000", "commonStockSharesOutstanding": "197336164", "intangibleAssetsExcludingGoodwill": "1292839000", "cashAndCashEquivalentsAtCarryingValue": "61355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112089000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "309673000", "capitalExpenditures": "26481000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243450000", "cashflowFromInvestment": "-680896000", "stockBasedCompensation": "42069000", "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": "140548000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 943549000, "cost_of_revenue": 315730000, "gross_profit": 627819000, "ebit": 123725000, "ebitda": 310356000, "pretax_income": -22545000, "tax_provision": -3420000, "net_income": -19125000, "net_income_to_common": -19125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182133000, "total_current_assets": 371041000, "total_assets": 4577004000, "short_term_debt": 18163000, "long_term_debt": 1220622000, "total_debt": 1238785000, "total_liabilities": 1497218000, "total_equity": 3079786000, "shares_outstanding": 149916000, "goodwill_and_intangibles": 4059048000 }, "cash_flow": { "operating_cash_flow": 169768000, "capital_expenditure": 27268000, "free_cash_flow": 197036000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199638, "ticker_id": 8904, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123725000", "ebitda": "310356000", "netIncome": "-19125000", "grossProfit": "627819000", "depreciation": "None", "totalRevenue": "943549000", "costOfRevenue": "315730000", "interestIncome": "None", "incomeBeforeTax": "-22545000", "interestExpense": "146270000", "operatingIncome": "123725000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3420000", "reportedCurrency": "USD", "netInterestIncome": "-146270000", "nonInterestIncome": "None", "operatingExpenses": "504094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48775000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186631000", "sellingGeneralAndAdministrative": "111753000", "netIncomeFromContinuingOperations": "-19125000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "4577004000", "longTermDebt": "1220622000", "shortTermDebt": "18163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1039049000", "reportedCurrency": "USD", "retainedEarnings": "-220900000", "totalLiabilities": "1497218000", "otherCurrentAssets": "40835000", "totalCurrentAssets": "371041000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "148073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4205963000", "currentAccountsPayable": "47365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1263208000", "totalShareholderEquity": "3079786000", "capitalLeaseObligations": "30918000", "otherCurrentLiabilities": "61552000", "totalCurrentLiabilities": "145633000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1351585000", "cashAndShortTermInvestments": "182133000", "commonStockSharesOutstanding": "149916000", "intangibleAssetsExcludingGoodwill": "1039049000", "cashAndCashEquivalentsAtCarryingValue": "182133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169768000", "capitalExpenditures": "27268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16654000", "cashflowFromInvestment": "-27268000", "stockBasedCompensation": "54437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186631000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 943549000, "cost_of_revenue": 315730000, "gross_profit": 627819000, "research_and_development": 48775000, "selling_general_admin": 111753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123725000, "depreciation_amortisation": 186631000, "ebitda": 310356000, "interest_expense": 146270000, "interest_income": null, "other_non_operating": null, "pretax_income": -22545000, "tax_provision": -3420000, "effective_tax_rate": null, "net_income": -19125000, "net_income_continuing_ops": -19125000, "net_income_to_common": -19125000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182133000, "short_term_investments": 0, "net_receivables": 148073000, "inventory": null, "other_current_assets": null, "total_current_assets": 371041000, "net_ppe": null, "goodwill": 3019999000, "intangible_assets": 1039049000, "goodwill_and_intangibles": 4059048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4205963000, "total_assets": 4577004000, "short_term_debt": 18163000, "accounts_payable": 47365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145633000, "long_term_debt": 1220622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351585000, "total_liabilities": 1497218000, "total_debt": 1238785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220900000, "total_equity": 3079786000, "shares_outstanding": 149916000, "operating_cash_flow": 169768000, "stock_based_compensation": 54437000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27268000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27268000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 16654000, "free_cash_flow": 197036000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123725000", "ebitda": "310356000", "netIncome": "-19125000", "grossProfit": "627819000", "depreciation": "None", "totalRevenue": "943549000", "costOfRevenue": "315730000", "interestIncome": "None", "incomeBeforeTax": "-22545000", "interestExpense": "146270000", "operatingIncome": "123725000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-3420000", "reportedCurrency": "USD", "netInterestIncome": "-146270000", "nonInterestIncome": "None", "operatingExpenses": "504094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48775000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315730000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "186631000", "sellingGeneralAndAdministrative": "111753000", "netIncomeFromContinuingOperations": "-19125000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "4577004000", "longTermDebt": "1220622000", "shortTermDebt": "18163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1039049000", "reportedCurrency": "USD", "retainedEarnings": "-220900000", "totalLiabilities": "1497218000", "otherCurrentAssets": "40835000", "totalCurrentAssets": "371041000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "148073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4205963000", "currentAccountsPayable": "47365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1263208000", "totalShareholderEquity": "3079786000", "capitalLeaseObligations": "30918000", "otherCurrentLiabilities": "61552000", "totalCurrentLiabilities": "145633000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1351585000", "cashAndShortTermInvestments": "182133000", "commonStockSharesOutstanding": "149916000", "intangibleAssetsExcludingGoodwill": "1039049000", "cashAndCashEquivalentsAtCarryingValue": "182133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-19125000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "169768000", "capitalExpenditures": "27268000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "16654000", "cashflowFromInvestment": "-27268000", "stockBasedCompensation": "54437000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-844000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "186631000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 791010000, "cost_of_revenue": 249767000, "gross_profit": 541243000, "ebit": 142083000, "ebitda": 318550000, "pretax_income": -63834000, "tax_provision": -12500000, "net_income": -51334000, "net_income_to_common": -51334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35580000, "total_current_assets": 222050000, "total_assets": 4582974000, "short_term_debt": 23202000, "long_term_debt": 2199678000, "total_debt": 2222880000, "total_liabilities": 2533042000, "total_equity": 2049932000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4216950000 }, "cash_flow": { "operating_cash_flow": 51460000, "capital_expenditure": 21517000, "free_cash_flow": 72977000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199643, "ticker_id": 8904, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142083000", "ebitda": "318550000", "netIncome": "-51334000", "grossProfit": "541243000", "depreciation": "None", "totalRevenue": "791010000", "costOfRevenue": "249767000", "interestIncome": "None", "incomeBeforeTax": "-63834000", "interestExpense": "205917000", "operatingIncome": "142083000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-12500000", "reportedCurrency": "USD", "netInterestIncome": "-205917000", "nonInterestIncome": "None", "operatingExpenses": "399160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35332000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176467000", "sellingGeneralAndAdministrative": "62924000", "netIncomeFromContinuingOperations": "-51334000" }, "balance": { "goodwill": "3030013000", "inventory": "-13296000", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4582974000", "longTermDebt": "2199678000", "shortTermDebt": "23202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1186937000", "reportedCurrency": "USD", "retainedEarnings": "-201775000", "totalLiabilities": "2533042000", "otherCurrentAssets": "43722000", "totalCurrentAssets": "222050000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "9848000", "currentNetReceivables": "132900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4360924000", "currentAccountsPayable": "45484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2249352000", "totalShareholderEquity": "2049932000", "capitalLeaseObligations": "31691000", "otherCurrentLiabilities": "40362000", "totalCurrentLiabilities": "123489000", "otherNonCurrentLiabilities": "2750000", "totalNonCurrentLiabilities": "2409553000", "cashAndShortTermInvestments": "35580000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1186937000", "cashAndCashEquivalentsAtCarryingValue": "35580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51460000", "capitalExpenditures": "21517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17151000", "cashflowFromInvestment": "-61517000", "stockBasedCompensation": "8848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 791010000, "cost_of_revenue": 249767000, "gross_profit": 541243000, "research_and_development": 35332000, "selling_general_admin": 62924000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142083000, "depreciation_amortisation": 176467000, "ebitda": 318550000, "interest_expense": 205917000, "interest_income": null, "other_non_operating": null, "pretax_income": -63834000, "tax_provision": -12500000, "effective_tax_rate": null, "net_income": -51334000, "net_income_continuing_ops": -51334000, "net_income_to_common": -51334000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35580000, "short_term_investments": 9848000, "net_receivables": 132900000, "inventory": -13296000, "other_current_assets": null, "total_current_assets": 222050000, "net_ppe": null, "goodwill": 3030013000, "intangible_assets": 1186937000, "goodwill_and_intangibles": 4216950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4360924000, "total_assets": 4582974000, "short_term_debt": 23202000, "accounts_payable": 45484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123489000, "long_term_debt": 2199678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409553000, "total_liabilities": 2533042000, "total_debt": 2222880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201775000, "total_equity": 2049932000, "shares_outstanding": 166659634, "operating_cash_flow": 51460000, "stock_based_compensation": 8848000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21517000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61517000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17151000, "free_cash_flow": 72977000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "142083000", "ebitda": "318550000", "netIncome": "-51334000", "grossProfit": "541243000", "depreciation": "None", "totalRevenue": "791010000", "costOfRevenue": "249767000", "interestIncome": "None", "incomeBeforeTax": "-63834000", "interestExpense": "205917000", "operatingIncome": "142083000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-12500000", "reportedCurrency": "USD", "netInterestIncome": "-205917000", "nonInterestIncome": "None", "operatingExpenses": "399160000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35332000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176467000", "sellingGeneralAndAdministrative": "62924000", "netIncomeFromContinuingOperations": "-51334000" }, "balance": { "goodwill": "3030013000", "inventory": "-13296000", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4582974000", "longTermDebt": "2199678000", "shortTermDebt": "23202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1186937000", "reportedCurrency": "USD", "retainedEarnings": "-201775000", "totalLiabilities": "2533042000", "otherCurrentAssets": "43722000", "totalCurrentAssets": "222050000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "9848000", "currentNetReceivables": "132900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4360924000", "currentAccountsPayable": "45484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2249352000", "totalShareholderEquity": "2049932000", "capitalLeaseObligations": "31691000", "otherCurrentLiabilities": "40362000", "totalCurrentLiabilities": "123489000", "otherNonCurrentLiabilities": "2750000", "totalNonCurrentLiabilities": "2409553000", "cashAndShortTermInvestments": "35580000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1186937000", "cashAndCashEquivalentsAtCarryingValue": "35580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51334000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "51460000", "capitalExpenditures": "21517000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17151000", "cashflowFromInvestment": "-61517000", "stockBasedCompensation": "8848000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-688000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176500000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 704874000, "cost_of_revenue": 214891000, "gross_profit": 489983000, "ebit": 89450000, "ebitda": 272617000, "pretax_income": -65875000, "tax_provision": -14420000, "net_income": -51455000, "net_income_to_common": -51455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64558000, "total_current_assets": 217899000, "total_assets": 4694392000, "short_term_debt": 22757000, "long_term_debt": 2207908000, "total_debt": 2230665000, "total_liabilities": 2588160000, "total_equity": 2106232000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4336100000 }, "cash_flow": { "operating_cash_flow": 102634000, "capital_expenditure": 17433000, "free_cash_flow": 120067000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199648, "ticker_id": 8904, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89450000", "ebitda": "272617000", "netIncome": "-51455000", "grossProfit": "489983000", "depreciation": "None", "totalRevenue": "704874000", "costOfRevenue": "214891000", "interestIncome": "None", "incomeBeforeTax": "-65875000", "interestExpense": "155325000", "operatingIncome": "89450000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14420000", "reportedCurrency": "USD", "netInterestIncome": "-155325000", "nonInterestIncome": "None", "operatingExpenses": "400533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183167000", "sellingGeneralAndAdministrative": "73089000", "netIncomeFromContinuingOperations": "-51455000" }, "balance": { "goodwill": "3009558000", "inventory": "None", "commonStock": "1217000", "currentDebt": "None", "investments": "None", "totalAssets": "4694392000", "longTermDebt": "2207908000", "shortTermDebt": "22757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1326542000", "reportedCurrency": "USD", "retainedEarnings": "-150441000", "totalLiabilities": "2588160000", "otherCurrentAssets": "41908000", "totalCurrentAssets": "217899000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4476493000", "currentAccountsPayable": "28095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261386000", "totalShareholderEquity": "2106232000", "capitalLeaseObligations": "35495000", "otherCurrentLiabilities": "39120000", "totalCurrentLiabilities": "102212000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "2485948000", "cashAndShortTermInvestments": "64558000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1326542000", "cashAndCashEquivalentsAtCarryingValue": "64558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102634000", "capitalExpenditures": "17433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67065000", "cashflowFromInvestment": "-17433000", "stockBasedCompensation": "8003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183167000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 704874000, "cost_of_revenue": 214891000, "gross_profit": 489983000, "research_and_development": 32807000, "selling_general_admin": 73089000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89450000, "depreciation_amortisation": 183167000, "ebitda": 272617000, "interest_expense": 155325000, "interest_income": null, "other_non_operating": null, "pretax_income": -65875000, "tax_provision": -14420000, "effective_tax_rate": null, "net_income": -51455000, "net_income_continuing_ops": -51455000, "net_income_to_common": -51455000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64558000, "short_term_investments": null, "net_receivables": 111433000, "inventory": null, "other_current_assets": null, "total_current_assets": 217899000, "net_ppe": null, "goodwill": 3009558000, "intangible_assets": 1326542000, "goodwill_and_intangibles": 4336100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4476493000, "total_assets": 4694392000, "short_term_debt": 22757000, "accounts_payable": 28095000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 102212000, "long_term_debt": 2207908000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2485948000, "total_liabilities": 2588160000, "total_debt": 2230665000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -150441000, "total_equity": 2106232000, "shares_outstanding": 166659634, "operating_cash_flow": 102634000, "stock_based_compensation": 8003000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17433000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17433000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67065000, "free_cash_flow": 120067000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89450000", "ebitda": "272617000", "netIncome": "-51455000", "grossProfit": "489983000", "depreciation": "None", "totalRevenue": "704874000", "costOfRevenue": "214891000", "interestIncome": "None", "incomeBeforeTax": "-65875000", "interestExpense": "155325000", "operatingIncome": "89450000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "-14420000", "reportedCurrency": "USD", "netInterestIncome": "-155325000", "nonInterestIncome": "None", "operatingExpenses": "400533000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "32807000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214891000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "183167000", "sellingGeneralAndAdministrative": "73089000", "netIncomeFromContinuingOperations": "-51455000" }, "balance": { "goodwill": "3009558000", "inventory": "None", "commonStock": "1217000", "currentDebt": "None", "investments": "None", "totalAssets": "4694392000", "longTermDebt": "2207908000", "shortTermDebt": "22757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1326542000", "reportedCurrency": "USD", "retainedEarnings": "-150441000", "totalLiabilities": "2588160000", "otherCurrentAssets": "41908000", "totalCurrentAssets": "217899000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4476493000", "currentAccountsPayable": "28095000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2261386000", "totalShareholderEquity": "2106232000", "capitalLeaseObligations": "35495000", "otherCurrentLiabilities": "39120000", "totalCurrentLiabilities": "102212000", "otherNonCurrentLiabilities": "7000", "totalNonCurrentLiabilities": "2485948000", "cashAndShortTermInvestments": "64558000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1326542000", "cashAndCashEquivalentsAtCarryingValue": "64558000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-51455000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "102634000", "capitalExpenditures": "17433000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67065000", "cashflowFromInvestment": "-17433000", "stockBasedCompensation": "8003000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "183167000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 578565000, "cost_of_revenue": 151766000, "gross_profit": 426799000, "ebit": 60315000, "ebitda": 236373000, "pretax_income": -66696000, "tax_provision": -19580000, "net_income": -47116000, "net_income_to_common": -47116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47248000, "total_current_assets": 166888000, "total_assets": 4776693000, "short_term_debt": 18689000, "long_term_debt": 2262561000, "total_debt": 2281250000, "total_liabilities": 2655528000, "total_equity": 2121165000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4503796000 }, "cash_flow": { "operating_cash_flow": 106406000, "capital_expenditure": 14541000, "free_cash_flow": 120947000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199653, "ticker_id": 8904, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60315000", "ebitda": "236373000", "netIncome": "-47116000", "grossProfit": "426799000", "depreciation": "None", "totalRevenue": "578565000", "costOfRevenue": "151766000", "interestIncome": "None", "incomeBeforeTax": "-66696000", "interestExpense": "127011000", "operatingIncome": "60315000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19580000", "reportedCurrency": "USD", "netInterestIncome": "-127011000", "nonInterestIncome": "None", "operatingExpenses": "366484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28336000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176058000", "sellingGeneralAndAdministrative": "65545000", "netIncomeFromContinuingOperations": "-47116000" }, "balance": { "goodwill": "3009769000", "inventory": "None", "commonStock": "2012000", "currentDebt": "None", "investments": "None", "totalAssets": "4776693000", "longTermDebt": "2262561000", "shortTermDebt": "18689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1494027000", "reportedCurrency": "USD", "retainedEarnings": "-98986000", "totalLiabilities": "2655528000", "otherCurrentAssets": "16631000", "totalCurrentAssets": "166888000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4609805000", "currentAccountsPayable": "34825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2295015000", "totalShareholderEquity": "2121165000", "capitalLeaseObligations": "14471000", "otherCurrentLiabilities": "41775000", "totalCurrentLiabilities": "110263000", "otherNonCurrentLiabilities": "4817000", "totalNonCurrentLiabilities": "2545265000", "cashAndShortTermInvestments": "47248000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1494027000", "cashAndCashEquivalentsAtCarryingValue": "47248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106406000", "capitalExpenditures": "14541000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331500000", "cashflowFromInvestment": "-444334000", "stockBasedCompensation": "6827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176058000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 578565000, "cost_of_revenue": 151766000, "gross_profit": 426799000, "research_and_development": 28336000, "selling_general_admin": 65545000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60315000, "depreciation_amortisation": 176058000, "ebitda": 236373000, "interest_expense": 127011000, "interest_income": null, "other_non_operating": null, "pretax_income": -66696000, "tax_provision": -19580000, "effective_tax_rate": null, "net_income": -47116000, "net_income_continuing_ops": -47116000, "net_income_to_common": -47116000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47248000, "short_term_investments": null, "net_receivables": 103009000, "inventory": null, "other_current_assets": null, "total_current_assets": 166888000, "net_ppe": null, "goodwill": 3009769000, "intangible_assets": 1494027000, "goodwill_and_intangibles": 4503796000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4609805000, "total_assets": 4776693000, "short_term_debt": 18689000, "accounts_payable": 34825000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 110263000, "long_term_debt": 2262561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2545265000, "total_liabilities": 2655528000, "total_debt": 2281250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -98986000, "total_equity": 2121165000, "shares_outstanding": 166659634, "operating_cash_flow": 106406000, "stock_based_compensation": 6827000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14541000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444334000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 331500000, "free_cash_flow": 120947000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60315000", "ebitda": "236373000", "netIncome": "-47116000", "grossProfit": "426799000", "depreciation": "None", "totalRevenue": "578565000", "costOfRevenue": "151766000", "interestIncome": "None", "incomeBeforeTax": "-66696000", "interestExpense": "127011000", "operatingIncome": "60315000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-19580000", "reportedCurrency": "USD", "netInterestIncome": "-127011000", "nonInterestIncome": "None", "operatingExpenses": "366484000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "28336000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "151766000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "176058000", "sellingGeneralAndAdministrative": "65545000", "netIncomeFromContinuingOperations": "-47116000" }, "balance": { "goodwill": "3009769000", "inventory": "None", "commonStock": "2012000", "currentDebt": "None", "investments": "None", "totalAssets": "4776693000", "longTermDebt": "2262561000", "shortTermDebt": "18689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1494027000", "reportedCurrency": "USD", "retainedEarnings": "-98986000", "totalLiabilities": "2655528000", "otherCurrentAssets": "16631000", "totalCurrentAssets": "166888000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "103009000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4609805000", "currentAccountsPayable": "34825000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2295015000", "totalShareholderEquity": "2121165000", "capitalLeaseObligations": "14471000", "otherCurrentLiabilities": "41775000", "totalCurrentLiabilities": "110263000", "otherNonCurrentLiabilities": "4817000", "totalNonCurrentLiabilities": "2545265000", "cashAndShortTermInvestments": "47248000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1494027000", "cashAndCashEquivalentsAtCarryingValue": "47248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-47116000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "106406000", "capitalExpenditures": "14541000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "331500000", "cashflowFromInvestment": "-444334000", "stockBasedCompensation": "6827000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1908000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "176058000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "ebit": 80465000, "ebitda": 121917000, "pretax_income": 59818000, "tax_provision": 16535000, "net_income": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34337000, "total_current_assets": 386612000, "total_assets": 5838993000, "short_term_debt": 19796000, "long_term_debt": 1455581000, "total_debt": 1475377000, "total_liabilities": 1901555000, "total_equity": 3937438000, "shares_outstanding": 195155126, "goodwill_and_intangibles": 5273146000 }, "cash_flow": { "operating_cash_flow": 84913000, "capital_expenditure": 15327000, "free_cash_flow": 100240000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199631, "ticker_id": 8904, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80465000", "ebitda": "121917000", "netIncome": "43283000", "grossProfit": "216839000", "depreciation": "None", "totalRevenue": "313874000", "costOfRevenue": "97035000", "interestIncome": "None", "incomeBeforeTax": "59818000", "interestExpense": "19714000", "operatingIncome": "80465000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16535000", "reportedCurrency": "USD", "netInterestIncome": "-20647000", "nonInterestIncome": "None", "operatingExpenses": "136374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18368000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41452000", "sellingGeneralAndAdministrative": "30724000", "netIncomeFromContinuingOperations": "43283000" }, "balance": { "goodwill": "4014781000", "inventory": "None", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5838993000", "longTermDebt": "1455581000", "shortTermDebt": "19796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1258365000", "reportedCurrency": "USD", "retainedEarnings": "-65528000", "totalLiabilities": "1901555000", "otherCurrentAssets": "55150000", "totalCurrentAssets": "386612000", "currentLongTermDebt": "14194000", "longTermInvestments": "None", "shortTermInvestments": "124593000", "currentNetReceivables": "172532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5452381000", "currentAccountsPayable": "88710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30648000", "totalShareholderEquity": "3937438000", "capitalLeaseObligations": "16454000", "otherCurrentLiabilities": "46774000", "totalCurrentLiabilities": "219960000", "otherNonCurrentLiabilities": "277000", "totalNonCurrentLiabilities": "1681595000", "cashAndShortTermInvestments": "34337000", "commonStockSharesOutstanding": "195155126", "intangibleAssetsExcludingGoodwill": "1258365000", "cashAndCashEquivalentsAtCarryingValue": "34337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84913000", "capitalExpenditures": "15327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13463000", "cashflowFromInvestment": "-112485000", "stockBasedCompensation": "11446000", "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": "41452000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 313874000, "cost_of_revenue": 97035000, "gross_profit": 216839000, "research_and_development": 18368000, "selling_general_admin": 30724000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80465000, "depreciation_amortisation": 41452000, "ebitda": 121917000, "interest_expense": 19714000, "interest_income": null, "other_non_operating": null, "pretax_income": 59818000, "tax_provision": 16535000, "effective_tax_rate": null, "net_income": 43283000, "net_income_continuing_ops": 43283000, "net_income_to_common": 43283000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34337000, "short_term_investments": 124593000, "net_receivables": 172532000, "inventory": null, "other_current_assets": null, "total_current_assets": 386612000, "net_ppe": null, "goodwill": 4014781000, "intangible_assets": 1258365000, "goodwill_and_intangibles": 5273146000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5452381000, "total_assets": 5838993000, "short_term_debt": 19796000, "accounts_payable": 88710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 219960000, "long_term_debt": 1455581000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1681595000, "total_liabilities": 1901555000, "total_debt": 1475377000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -65528000, "total_equity": 3937438000, "shares_outstanding": 195155126, "operating_cash_flow": 84913000, "stock_based_compensation": 11446000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112485000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 13463000, "free_cash_flow": 100240000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80465000", "ebitda": "121917000", "netIncome": "43283000", "grossProfit": "216839000", "depreciation": "None", "totalRevenue": "313874000", "costOfRevenue": "97035000", "interestIncome": "None", "incomeBeforeTax": "59818000", "interestExpense": "19714000", "operatingIncome": "80465000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16535000", "reportedCurrency": "USD", "netInterestIncome": "-20647000", "nonInterestIncome": "None", "operatingExpenses": "136374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18368000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "97035000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41452000", "sellingGeneralAndAdministrative": "30724000", "netIncomeFromContinuingOperations": "43283000" }, "balance": { "goodwill": "4014781000", "inventory": "None", "commonStock": "1917000", "currentDebt": "None", "investments": "None", "totalAssets": "5838993000", "longTermDebt": "1455581000", "shortTermDebt": "19796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1258365000", "reportedCurrency": "USD", "retainedEarnings": "-65528000", "totalLiabilities": "1901555000", "otherCurrentAssets": "55150000", "totalCurrentAssets": "386612000", "currentLongTermDebt": "14194000", "longTermInvestments": "None", "shortTermInvestments": "124593000", "currentNetReceivables": "172532000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5452381000", "currentAccountsPayable": "88710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "30648000", "totalShareholderEquity": "3937438000", "capitalLeaseObligations": "16454000", "otherCurrentLiabilities": "46774000", "totalCurrentLiabilities": "219960000", "otherNonCurrentLiabilities": "277000", "totalNonCurrentLiabilities": "1681595000", "cashAndShortTermInvestments": "34337000", "commonStockSharesOutstanding": "195155126", "intangibleAssetsExcludingGoodwill": "1258365000", "cashAndCashEquivalentsAtCarryingValue": "34337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43283000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "84913000", "capitalExpenditures": "15327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "13463000", "cashflowFromInvestment": "-112485000", "stockBasedCompensation": "11446000", "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": "41452000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 303538000, "cost_of_revenue": 133079000, "gross_profit": 170459000, "ebit": 75912000, "ebitda": 116354000, "pretax_income": 36146000, "tax_provision": 16158000, "net_income": 19988000, "net_income_to_common": 19988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 76809000, "total_current_assets": 308412000, "total_assets": 5954073000, "short_term_debt": 20223000, "long_term_debt": 1458709000, "total_debt": 1478932000, "total_liabilities": 2075246999, "total_equity": 3878826000, "shares_outstanding": 197336164, "goodwill_and_intangibles": 5309657000 }, "cash_flow": { "operating_cash_flow": 66634000, "capital_expenditure": 9412000, "free_cash_flow": 76046000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199632, "ticker_id": 8904, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75912000", "ebitda": "116354000", "netIncome": "19988000", "grossProfit": "170459000", "depreciation": "None", "totalRevenue": "303538000", "costOfRevenue": "133079000", "interestIncome": "None", "incomeBeforeTax": "36146000", "interestExpense": "25298000", "operatingIncome": "75912000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16158000", "reportedCurrency": "USD", "netInterestIncome": "-22872000", "nonInterestIncome": "None", "operatingExpenses": "94547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18520000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40442000", "sellingGeneralAndAdministrative": "43709000", "netIncomeFromContinuingOperations": "19988000" }, "balance": { "goodwill": "4016818000", "inventory": "None", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5954073000", "longTermDebt": "1458709000", "shortTermDebt": "20223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1292839000", "reportedCurrency": "USD", "retainedEarnings": "-108811000", "totalLiabilities": "2075246999", "otherCurrentAssets": "23252000", "totalCurrentAssets": "308412000", "currentLongTermDebt": "14194000", "longTermInvestments": "None", "shortTermInvestments": "24877000", "currentNetReceivables": "183474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5645661000", "currentAccountsPayable": "50949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1502920000", "totalShareholderEquity": "3878826000", "capitalLeaseObligations": "18023000", "otherCurrentLiabilities": "79036000", "totalCurrentLiabilities": "218063000", "otherNonCurrentLiabilities": "692000", "totalNonCurrentLiabilities": "1857183999", "cashAndShortTermInvestments": "76809000", "commonStockSharesOutstanding": "197336164", "intangibleAssetsExcludingGoodwill": "1292839000", "cashAndCashEquivalentsAtCarryingValue": "76809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66634000", "capitalExpenditures": "9412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228645000", "cashflowFromInvestment": "-663827000", "stockBasedCompensation": "12198000", "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": "40442000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 303538000, "cost_of_revenue": 133079000, "gross_profit": 170459000, "research_and_development": 18520000, "selling_general_admin": 43709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75912000, "depreciation_amortisation": 40442000, "ebitda": 116354000, "interest_expense": 25298000, "interest_income": null, "other_non_operating": null, "pretax_income": 36146000, "tax_provision": 16158000, "effective_tax_rate": null, "net_income": 19988000, "net_income_continuing_ops": 19988000, "net_income_to_common": 19988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 76809000, "short_term_investments": 24877000, "net_receivables": 183474000, "inventory": null, "other_current_assets": null, "total_current_assets": 308412000, "net_ppe": null, "goodwill": 4016818000, "intangible_assets": 1292839000, "goodwill_and_intangibles": 5309657000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5645661000, "total_assets": 5954073000, "short_term_debt": 20223000, "accounts_payable": 50949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 218063000, "long_term_debt": 1458709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1857183999, "total_liabilities": 2075246999, "total_debt": 1478932000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -108811000, "total_equity": 3878826000, "shares_outstanding": 197336164, "operating_cash_flow": 66634000, "stock_based_compensation": 12198000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -663827000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 228645000, "free_cash_flow": 76046000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75912000", "ebitda": "116354000", "netIncome": "19988000", "grossProfit": "170459000", "depreciation": "None", "totalRevenue": "303538000", "costOfRevenue": "133079000", "interestIncome": "None", "incomeBeforeTax": "36146000", "interestExpense": "25298000", "operatingIncome": "75912000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "16158000", "reportedCurrency": "USD", "netInterestIncome": "-22872000", "nonInterestIncome": "None", "operatingExpenses": "94547000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "18520000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "133079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40442000", "sellingGeneralAndAdministrative": "43709000", "netIncomeFromContinuingOperations": "19988000" }, "balance": { "goodwill": "4016818000", "inventory": "None", "commonStock": "1916000", "currentDebt": "None", "investments": "None", "totalAssets": "5954073000", "longTermDebt": "1458709000", "shortTermDebt": "20223000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1292839000", "reportedCurrency": "USD", "retainedEarnings": "-108811000", "totalLiabilities": "2075246999", "otherCurrentAssets": "23252000", "totalCurrentAssets": "308412000", "currentLongTermDebt": "14194000", "longTermInvestments": "None", "shortTermInvestments": "24877000", "currentNetReceivables": "183474000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5645661000", "currentAccountsPayable": "50949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1502920000", "totalShareholderEquity": "3878826000", "capitalLeaseObligations": "18023000", "otherCurrentLiabilities": "79036000", "totalCurrentLiabilities": "218063000", "otherNonCurrentLiabilities": "692000", "totalNonCurrentLiabilities": "1857183999", "cashAndShortTermInvestments": "76809000", "commonStockSharesOutstanding": "197336164", "intangibleAssetsExcludingGoodwill": "1292839000", "cashAndCashEquivalentsAtCarryingValue": "76809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19988000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "66634000", "capitalExpenditures": "9412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "228645000", "cashflowFromInvestment": "-663827000", "stockBasedCompensation": "12198000", "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": "40442000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 268651000, "cost_of_revenue": 85136000, "gross_profit": 183515000, "ebit": 59330000, "ebitda": 92630000, "pretax_income": 42717000, "tax_provision": 12069000, "net_income": 30648000, "net_income_to_common": 30648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 445357000, "total_current_assets": 613582000, "total_assets": 4746356000, "short_term_debt": 18328000, "long_term_debt": 1214194000, "total_debt": 1232522000, "total_liabilities": 1523760000, "total_equity": 3222596000, "shares_outstanding": 181240033, "goodwill_and_intangibles": 3974966000 }, "cash_flow": { "operating_cash_flow": 82030000, "capital_expenditure": 5876000, "free_cash_flow": 87906000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199634, "ticker_id": 8904, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59330000", "ebitda": "92630000", "netIncome": "30648000", "grossProfit": "183515000", "depreciation": "None", "totalRevenue": "268651000", "costOfRevenue": "85136000", "interestIncome": "None", "incomeBeforeTax": "42717000", "interestExpense": "16613000", "operatingIncome": "60232000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12069000", "reportedCurrency": "USD", "netInterestIncome": "-17515000", "nonInterestIncome": "None", "operatingExpenses": "123283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12403000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33300000", "sellingGeneralAndAdministrative": "32422000", "netIncomeFromContinuingOperations": "30648000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1747000", "currentDebt": "None", "investments": "None", "totalAssets": "4746356000", "longTermDebt": "1214194000", "shortTermDebt": "18328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "954967000", "reportedCurrency": "USD", "retainedEarnings": "-128799000", "totalLiabilities": "1523760000", "otherCurrentAssets": "22550000", "totalCurrentAssets": "613582000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4132774000", "currentAccountsPayable": "51401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266781000", "totalShareholderEquity": "3222596000", "capitalLeaseObligations": "29064000", "otherCurrentLiabilities": "78905000", "totalCurrentLiabilities": "157652000", "otherNonCurrentLiabilities": "1091000", "totalNonCurrentLiabilities": "1366108000", "cashAndShortTermInvestments": "445357000", "commonStockSharesOutstanding": "181240033", "intangibleAssetsExcludingGoodwill": "954967000", "cashAndCashEquivalentsAtCarryingValue": "445357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82030000", "capitalExpenditures": "5876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7209000", "cashflowFromInvestment": "44649000", "stockBasedCompensation": "11597000", "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": "33300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 268651000, "cost_of_revenue": 85136000, "gross_profit": 183515000, "research_and_development": 12403000, "selling_general_admin": 32422000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59330000, "depreciation_amortisation": 33300000, "ebitda": 92630000, "interest_expense": 16613000, "interest_income": null, "other_non_operating": null, "pretax_income": 42717000, "tax_provision": 12069000, "effective_tax_rate": null, "net_income": 30648000, "net_income_continuing_ops": 30648000, "net_income_to_common": 30648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 445357000, "short_term_investments": null, "net_receivables": 145675000, "inventory": null, "other_current_assets": null, "total_current_assets": 613582000, "net_ppe": null, "goodwill": 3019999000, "intangible_assets": 954967000, "goodwill_and_intangibles": 3974966000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4132774000, "total_assets": 4746356000, "short_term_debt": 18328000, "accounts_payable": 51401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157652000, "long_term_debt": 1214194000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1366108000, "total_liabilities": 1523760000, "total_debt": 1232522000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -128799000, "total_equity": 3222596000, "shares_outstanding": 181240033, "operating_cash_flow": 82030000, "stock_based_compensation": 11597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5876000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 44649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7209000, "free_cash_flow": 87906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59330000", "ebitda": "92630000", "netIncome": "30648000", "grossProfit": "183515000", "depreciation": "None", "totalRevenue": "268651000", "costOfRevenue": "85136000", "interestIncome": "None", "incomeBeforeTax": "42717000", "interestExpense": "16613000", "operatingIncome": "60232000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12069000", "reportedCurrency": "USD", "netInterestIncome": "-17515000", "nonInterestIncome": "None", "operatingExpenses": "123283000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12403000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "85136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33300000", "sellingGeneralAndAdministrative": "32422000", "netIncomeFromContinuingOperations": "30648000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1747000", "currentDebt": "None", "investments": "None", "totalAssets": "4746356000", "longTermDebt": "1214194000", "shortTermDebt": "18328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "954967000", "reportedCurrency": "USD", "retainedEarnings": "-128799000", "totalLiabilities": "1523760000", "otherCurrentAssets": "22550000", "totalCurrentAssets": "613582000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "145675000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4132774000", "currentAccountsPayable": "51401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1266781000", "totalShareholderEquity": "3222596000", "capitalLeaseObligations": "29064000", "otherCurrentLiabilities": "78905000", "totalCurrentLiabilities": "157652000", "otherNonCurrentLiabilities": "1091000", "totalNonCurrentLiabilities": "1366108000", "cashAndShortTermInvestments": "445357000", "commonStockSharesOutstanding": "181240033", "intangibleAssetsExcludingGoodwill": "954967000", "cashAndCashEquivalentsAtCarryingValue": "445357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "82030000", "capitalExpenditures": "5876000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "7209000", "cashflowFromInvestment": "44649000", "stockBasedCompensation": "11597000", "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": "33300000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 270654000, "cost_of_revenue": 87044000, "gross_profit": 183610000, "ebit": 64846000, "ebitda": 98272000, "pretax_income": 46591000, "tax_provision": 14407000, "net_income": 32184000, "net_income_to_common": 32184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 290300000, "total_current_assets": 524479000, "total_assets": 4677922000, "short_term_debt": 17948000, "long_term_debt": 1215862000, "total_debt": 1233810000, "total_liabilities": 1504782000, "total_equity": 3173140000, "shares_outstanding": 181599133, "goodwill_and_intangibles": 4002817000 }, "cash_flow": { "operating_cash_flow": 96760000, "capital_expenditure": 5767000, "free_cash_flow": 102527000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199635, "ticker_id": 8904, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64846000", "ebitda": "98272000", "netIncome": "32184000", "grossProfit": "183610000", "depreciation": "None", "totalRevenue": "270654000", "costOfRevenue": "87044000", "interestIncome": "None", "incomeBeforeTax": "46591000", "interestExpense": "18255000", "operatingIncome": "64846000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14407000", "reportedCurrency": "USD", "netInterestIncome": "-18255000", "nonInterestIncome": "None", "operatingExpenses": "118764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12622000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33426000", "sellingGeneralAndAdministrative": "29192000", "netIncomeFromContinuingOperations": "32184000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1741000", "currentDebt": "None", "investments": "None", "totalAssets": "4677922000", "longTermDebt": "1215862000", "shortTermDebt": "17948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "982818000", "reportedCurrency": "USD", "retainedEarnings": "-159447000", "totalLiabilities": "1504782000", "otherCurrentAssets": "40188000", "totalCurrentAssets": "524479000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "50493000", "currentNetReceivables": "143498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4153443000", "currentAccountsPayable": "46737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1255186000", "totalShareholderEquity": "3173140000", "capitalLeaseObligations": "27656000", "otherCurrentLiabilities": "56838000", "totalCurrentLiabilities": "152840000", "otherNonCurrentLiabilities": "1602000", "totalNonCurrentLiabilities": "1351942000", "cashAndShortTermInvestments": "290300000", "commonStockSharesOutstanding": "181599133", "intangibleAssetsExcludingGoodwill": "982818000", "cashAndCashEquivalentsAtCarryingValue": "290300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32184000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96760000", "capitalExpenditures": "5767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3148000", "cashflowFromInvestment": "-31861000", "stockBasedCompensation": "11530000", "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": "33426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 270654000, "cost_of_revenue": 87044000, "gross_profit": 183610000, "research_and_development": 12622000, "selling_general_admin": 29192000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64846000, "depreciation_amortisation": 33426000, "ebitda": 98272000, "interest_expense": 18255000, "interest_income": null, "other_non_operating": null, "pretax_income": 46591000, "tax_provision": 14407000, "effective_tax_rate": null, "net_income": 32184000, "net_income_continuing_ops": 32184000, "net_income_to_common": 32184000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 290300000, "short_term_investments": 50493000, "net_receivables": 143498000, "inventory": null, "other_current_assets": null, "total_current_assets": 524479000, "net_ppe": null, "goodwill": 3019999000, "intangible_assets": 982818000, "goodwill_and_intangibles": 4002817000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4153443000, "total_assets": 4677922000, "short_term_debt": 17948000, "accounts_payable": 46737000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 152840000, "long_term_debt": 1215862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351942000, "total_liabilities": 1504782000, "total_debt": 1233810000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -159447000, "total_equity": 3173140000, "shares_outstanding": 181599133, "operating_cash_flow": 96760000, "stock_based_compensation": 11530000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3148000, "free_cash_flow": 102527000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64846000", "ebitda": "98272000", "netIncome": "32184000", "grossProfit": "183610000", "depreciation": "None", "totalRevenue": "270654000", "costOfRevenue": "87044000", "interestIncome": "None", "incomeBeforeTax": "46591000", "interestExpense": "18255000", "operatingIncome": "64846000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "14407000", "reportedCurrency": "USD", "netInterestIncome": "-18255000", "nonInterestIncome": "None", "operatingExpenses": "118764000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12622000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "87044000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33426000", "sellingGeneralAndAdministrative": "29192000", "netIncomeFromContinuingOperations": "32184000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1741000", "currentDebt": "None", "investments": "None", "totalAssets": "4677922000", "longTermDebt": "1215862000", "shortTermDebt": "17948000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "982818000", "reportedCurrency": "USD", "retainedEarnings": "-159447000", "totalLiabilities": "1504782000", "otherCurrentAssets": "40188000", "totalCurrentAssets": "524479000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "50493000", "currentNetReceivables": "143498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4153443000", "currentAccountsPayable": "46737000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1255186000", "totalShareholderEquity": "3173140000", "capitalLeaseObligations": "27656000", "otherCurrentLiabilities": "56838000", "totalCurrentLiabilities": "152840000", "otherNonCurrentLiabilities": "1602000", "totalNonCurrentLiabilities": "1351942000", "cashAndShortTermInvestments": "290300000", "commonStockSharesOutstanding": "181599133", "intangibleAssetsExcludingGoodwill": "982818000", "cashAndCashEquivalentsAtCarryingValue": "290300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32184000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96760000", "capitalExpenditures": "5767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3148000", "cashflowFromInvestment": "-31861000", "stockBasedCompensation": "11530000", "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": "33426000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 256435000, "cost_of_revenue": 83345000, "gross_profit": 173090000, "ebit": 65209000, "ebitda": 98589000, "pretax_income": 46309000, "tax_provision": 17040000, "net_income": 29269000, "net_income_to_common": 29269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 223995000, "total_current_assets": 440550000, "total_assets": 4619178000, "short_term_debt": 18132000, "long_term_debt": 1218235000, "total_debt": 1236367000, "total_liabilities": 1493266000, "total_equity": 3125912000, "shares_outstanding": 180692000, "goodwill_and_intangibles": 4030932000 }, "cash_flow": { "operating_cash_flow": 64249000, "capital_expenditure": 5426000, "free_cash_flow": 69675000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199636, "ticker_id": 8904, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65209000", "ebitda": "98589000", "netIncome": "29269000", "grossProfit": "173090000", "depreciation": "None", "totalRevenue": "256435000", "costOfRevenue": "83345000", "interestIncome": "None", "incomeBeforeTax": "46309000", "interestExpense": "18900000", "operatingIncome": "65209000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17040000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "107881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11078000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33380000", "sellingGeneralAndAdministrative": "23300000", "netIncomeFromContinuingOperations": "29269000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1730000", "currentDebt": "None", "investments": "None", "totalAssets": "4619178000", "longTermDebt": "1218235000", "shortTermDebt": "18132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1010933000", "reportedCurrency": "USD", "retainedEarnings": "-191631000", "totalLiabilities": "1493266000", "otherCurrentAssets": "44872000", "totalCurrentAssets": "440550000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "24419000", "currentNetReceivables": "147264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4178628000", "currentAccountsPayable": "45064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1259201000", "totalShareholderEquity": "3125912000", "capitalLeaseObligations": "29298000", "otherCurrentLiabilities": "51934000", "totalCurrentLiabilities": "141300000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1351966000", "cashAndShortTermInvestments": "223995000", "commonStockSharesOutstanding": "180692000", "intangibleAssetsExcludingGoodwill": "1010933000", "cashAndCashEquivalentsAtCarryingValue": "223995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64249000", "capitalExpenditures": "5426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10744000", "cashflowFromInvestment": "-29857000", "stockBasedCompensation": "6744000", "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": "33380000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 256435000, "cost_of_revenue": 83345000, "gross_profit": 173090000, "research_and_development": 11078000, "selling_general_admin": 23300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65209000, "depreciation_amortisation": 33380000, "ebitda": 98589000, "interest_expense": 18900000, "interest_income": null, "other_non_operating": null, "pretax_income": 46309000, "tax_provision": 17040000, "effective_tax_rate": null, "net_income": 29269000, "net_income_continuing_ops": 29269000, "net_income_to_common": 29269000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 223995000, "short_term_investments": 24419000, "net_receivables": 147264000, "inventory": null, "other_current_assets": null, "total_current_assets": 440550000, "net_ppe": null, "goodwill": 3019999000, "intangible_assets": 1010933000, "goodwill_and_intangibles": 4030932000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4178628000, "total_assets": 4619178000, "short_term_debt": 18132000, "accounts_payable": 45064000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 141300000, "long_term_debt": 1218235000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351966000, "total_liabilities": 1493266000, "total_debt": 1236367000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -191631000, "total_equity": 3125912000, "shares_outstanding": 180692000, "operating_cash_flow": 64249000, "stock_based_compensation": 6744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5426000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29857000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10744000, "free_cash_flow": 69675000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65209000", "ebitda": "98589000", "netIncome": "29269000", "grossProfit": "173090000", "depreciation": "None", "totalRevenue": "256435000", "costOfRevenue": "83345000", "interestIncome": "None", "incomeBeforeTax": "46309000", "interestExpense": "18900000", "operatingIncome": "65209000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17040000", "reportedCurrency": "USD", "netInterestIncome": "-18900000", "nonInterestIncome": "None", "operatingExpenses": "107881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11078000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "83345000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33380000", "sellingGeneralAndAdministrative": "23300000", "netIncomeFromContinuingOperations": "29269000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1730000", "currentDebt": "None", "investments": "None", "totalAssets": "4619178000", "longTermDebt": "1218235000", "shortTermDebt": "18132000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1010933000", "reportedCurrency": "USD", "retainedEarnings": "-191631000", "totalLiabilities": "1493266000", "otherCurrentAssets": "44872000", "totalCurrentAssets": "440550000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "24419000", "currentNetReceivables": "147264000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4178628000", "currentAccountsPayable": "45064000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1259201000", "totalShareholderEquity": "3125912000", "capitalLeaseObligations": "29298000", "otherCurrentLiabilities": "51934000", "totalCurrentLiabilities": "141300000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1351966000", "cashAndShortTermInvestments": "223995000", "commonStockSharesOutstanding": "180692000", "intangibleAssetsExcludingGoodwill": "1010933000", "cashAndCashEquivalentsAtCarryingValue": "223995000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29269000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64249000", "capitalExpenditures": "5426000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10744000", "cashflowFromInvestment": "-29857000", "stockBasedCompensation": "6744000", "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": "33380000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 244102000, "cost_of_revenue": 79542000, "gross_profit": 164560000, "ebit": 53143000, "ebitda": 91174000, "pretax_income": 33057000, "tax_provision": 13978000, "net_income": 19079000, "net_income_to_common": 19079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182133000, "total_current_assets": 371041000, "total_assets": 4577004000, "short_term_debt": 18163000, "long_term_debt": 1220622000, "total_debt": 1238785000, "total_liabilities": 1497218000, "total_equity": 3079786000, "shares_outstanding": 179113000, "goodwill_and_intangibles": 4059048000 }, "cash_flow": { "operating_cash_flow": 64770000, "capital_expenditure": 6224000, "free_cash_flow": 70994000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199637, "ticker_id": 8904, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53143000", "ebitda": "91174000", "netIncome": "19079000", "grossProfit": "164560000", "depreciation": "None", "totalRevenue": "244102000", "costOfRevenue": "79542000", "interestIncome": "None", "incomeBeforeTax": "33057000", "interestExpense": "20086000", "operatingIncome": "53143000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13978000", "reportedCurrency": "USD", "netInterestIncome": "-20086000", "nonInterestIncome": "None", "operatingExpenses": "111417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11472000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38031000", "sellingGeneralAndAdministrative": "22959000", "netIncomeFromContinuingOperations": "19079000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "4577004000", "longTermDebt": "1220622000", "shortTermDebt": "18163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1039049000", "reportedCurrency": "USD", "retainedEarnings": "-220900000", "totalLiabilities": "1497218000", "otherCurrentAssets": "40835000", "totalCurrentAssets": "371041000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "148073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4205963000", "currentAccountsPayable": "47365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1263208000", "totalShareholderEquity": "3079786000", "capitalLeaseObligations": "30918000", "otherCurrentLiabilities": "61552000", "totalCurrentLiabilities": "145633000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1351585000", "cashAndShortTermInvestments": "182133000", "commonStockSharesOutstanding": "179113000", "intangibleAssetsExcludingGoodwill": "1039049000", "cashAndCashEquivalentsAtCarryingValue": "182133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64770000", "capitalExpenditures": "6224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1689000", "cashflowFromInvestment": "-6224000", "stockBasedCompensation": "7037000", "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": "38081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 244102000, "cost_of_revenue": 79542000, "gross_profit": 164560000, "research_and_development": 11472000, "selling_general_admin": 22959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53143000, "depreciation_amortisation": 38031000, "ebitda": 91174000, "interest_expense": 20086000, "interest_income": null, "other_non_operating": null, "pretax_income": 33057000, "tax_provision": 13978000, "effective_tax_rate": null, "net_income": 19079000, "net_income_continuing_ops": 19079000, "net_income_to_common": 19079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182133000, "short_term_investments": 0, "net_receivables": 148073000, "inventory": null, "other_current_assets": null, "total_current_assets": 371041000, "net_ppe": null, "goodwill": 3019999000, "intangible_assets": 1039049000, "goodwill_and_intangibles": 4059048000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4205963000, "total_assets": 4577004000, "short_term_debt": 18163000, "accounts_payable": 47365000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 145633000, "long_term_debt": 1220622000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1351585000, "total_liabilities": 1497218000, "total_debt": 1238785000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -220900000, "total_equity": 3079786000, "shares_outstanding": 179113000, "operating_cash_flow": 64770000, "stock_based_compensation": 7037000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6224000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6224000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1689000, "free_cash_flow": 70994000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53143000", "ebitda": "91174000", "netIncome": "19079000", "grossProfit": "164560000", "depreciation": "None", "totalRevenue": "244102000", "costOfRevenue": "79542000", "interestIncome": "None", "incomeBeforeTax": "33057000", "interestExpense": "20086000", "operatingIncome": "53143000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "13978000", "reportedCurrency": "USD", "netInterestIncome": "-20086000", "nonInterestIncome": "None", "operatingExpenses": "111417000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11472000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "79542000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38031000", "sellingGeneralAndAdministrative": "22959000", "netIncomeFromContinuingOperations": "19079000" }, "balance": { "goodwill": "3019999000", "inventory": "None", "commonStock": "1722000", "currentDebt": "None", "investments": "None", "totalAssets": "4577004000", "longTermDebt": "1220622000", "shortTermDebt": "18163000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1039049000", "reportedCurrency": "USD", "retainedEarnings": "-220900000", "totalLiabilities": "1497218000", "otherCurrentAssets": "40835000", "totalCurrentAssets": "371041000", "currentLongTermDebt": "11668000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "148073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4205963000", "currentAccountsPayable": "47365000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1263208000", "totalShareholderEquity": "3079786000", "capitalLeaseObligations": "30918000", "otherCurrentLiabilities": "61552000", "totalCurrentLiabilities": "145633000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1351585000", "cashAndShortTermInvestments": "182133000", "commonStockSharesOutstanding": "179113000", "intangibleAssetsExcludingGoodwill": "1039049000", "cashAndCashEquivalentsAtCarryingValue": "182133000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19079000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "64770000", "capitalExpenditures": "6224000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1689000", "cashflowFromInvestment": "-6224000", "stockBasedCompensation": "7037000", "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": "38081000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 240112000, "cost_of_revenue": 80545000, "gross_profit": 159567000, "ebit": 27146000, "ebitda": 87331000, "pretax_income": 8687000, "tax_provision": 3274000, "net_income": 5413000, "net_income_to_common": 5413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127125000, "total_current_assets": 305433000, "total_assets": 4540547000, "short_term_debt": 19203000, "long_term_debt": 1221755000, "total_debt": 1240958000, "total_liabilities": 1487800000, "total_equity": 3052747000, "shares_outstanding": 176182000, "goodwill_and_intangibles": 4089522000 }, "cash_flow": { "operating_cash_flow": 78818000, "capital_expenditure": 8616000, "free_cash_flow": 87434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199639, "ticker_id": 8904, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "27146000", "ebitda": "87331000", "netIncome": "5413000", "grossProfit": "159567000", "depreciation": "None", "totalRevenue": "240112000", "costOfRevenue": "80545000", "interestIncome": "None", "incomeBeforeTax": "8687000", "interestExpense": "18459000", "operatingIncome": "27146000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3274000", "reportedCurrency": "USD", "netInterestIncome": "-18459000", "nonInterestIncome": "None", "operatingExpenses": "132421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11082000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60185000", "sellingGeneralAndAdministrative": "22704000", "netIncomeFromContinuingOperations": "5413000" }, "balance": { "goodwill": "3019826000", "inventory": "None", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "4540547000", "longTermDebt": "1221755000", "shortTermDebt": "19203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1069696000", "reportedCurrency": "USD", "retainedEarnings": "-239979000", "totalLiabilities": "1487800000", "otherCurrentAssets": "40415000", "totalCurrentAssets": "305433000", "currentLongTermDebt": "12909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4235114000", "currentAccountsPayable": "47840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1233236000", "totalShareholderEquity": "3052747000", "capitalLeaseObligations": "30697000", "otherCurrentLiabilities": "51714000", "totalCurrentLiabilities": "133109000", "otherNonCurrentLiabilities": "1587000", "totalNonCurrentLiabilities": "1354691000", "cashAndShortTermInvestments": "127125000", "commonStockSharesOutstanding": "176182000", "intangibleAssetsExcludingGoodwill": "1069696000", "cashAndCashEquivalentsAtCarryingValue": "127125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78818000", "capitalExpenditures": "8616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6313000", "cashflowFromInvestment": "-8616000", "stockBasedCompensation": "7903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "33000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 240112000, "cost_of_revenue": 80545000, "gross_profit": 159567000, "research_and_development": 11082000, "selling_general_admin": 22704000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 27146000, "depreciation_amortisation": 60185000, "ebitda": 87331000, "interest_expense": 18459000, "interest_income": null, "other_non_operating": null, "pretax_income": 8687000, "tax_provision": 3274000, "effective_tax_rate": null, "net_income": 5413000, "net_income_continuing_ops": 5413000, "net_income_to_common": 5413000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127125000, "short_term_investments": null, "net_receivables": 137893000, "inventory": null, "other_current_assets": null, "total_current_assets": 305433000, "net_ppe": null, "goodwill": 3019826000, "intangible_assets": 1069696000, "goodwill_and_intangibles": 4089522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4235114000, "total_assets": 4540547000, "short_term_debt": 19203000, "accounts_payable": 47840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133109000, "long_term_debt": 1221755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1354691000, "total_liabilities": 1487800000, "total_debt": 1240958000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -239979000, "total_equity": 3052747000, "shares_outstanding": 176182000, "operating_cash_flow": 78818000, "stock_based_compensation": 7903000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8616000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8616000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6313000, "free_cash_flow": 87434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "27146000", "ebitda": "87331000", "netIncome": "5413000", "grossProfit": "159567000", "depreciation": "None", "totalRevenue": "240112000", "costOfRevenue": "80545000", "interestIncome": "None", "incomeBeforeTax": "8687000", "interestExpense": "18459000", "operatingIncome": "27146000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "3274000", "reportedCurrency": "USD", "netInterestIncome": "-18459000", "nonInterestIncome": "None", "operatingExpenses": "132421000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11082000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80545000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60185000", "sellingGeneralAndAdministrative": "22704000", "netIncomeFromContinuingOperations": "5413000" }, "balance": { "goodwill": "3019826000", "inventory": "None", "commonStock": "1721000", "currentDebt": "None", "investments": "None", "totalAssets": "4540547000", "longTermDebt": "1221755000", "shortTermDebt": "19203000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1069696000", "reportedCurrency": "USD", "retainedEarnings": "-239979000", "totalLiabilities": "1487800000", "otherCurrentAssets": "40415000", "totalCurrentAssets": "305433000", "currentLongTermDebt": "12909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "137893000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4235114000", "currentAccountsPayable": "47840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1233236000", "totalShareholderEquity": "3052747000", "capitalLeaseObligations": "30697000", "otherCurrentLiabilities": "51714000", "totalCurrentLiabilities": "133109000", "otherNonCurrentLiabilities": "1587000", "totalNonCurrentLiabilities": "1354691000", "cashAndShortTermInvestments": "127125000", "commonStockSharesOutstanding": "176182000", "intangibleAssetsExcludingGoodwill": "1069696000", "cashAndCashEquivalentsAtCarryingValue": "127125000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5413000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "78818000", "capitalExpenditures": "8616000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6313000", "cashflowFromInvestment": "-8616000", "stockBasedCompensation": "7903000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "33000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60100000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 234543000, "cost_of_revenue": 80451000, "gross_profit": 154092000, "ebit": 8245000, "ebitda": 52521000, "pretax_income": -42296000, "tax_provision": -14611000, "net_income": -27685000, "net_income_to_common": -27685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68375000, "total_current_assets": 270752000, "total_assets": 4566881000, "short_term_debt": 18482000, "long_term_debt": 1334090000, "total_debt": 1352572000, "total_liabilities": 1620783000, "total_equity": 2946098000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4138789000 }, "cash_flow": { "operating_cash_flow": 15450000, "capital_expenditure": 6868000, "free_cash_flow": 22318000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199640, "ticker_id": 8904, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "8245000", "ebitda": "52521000", "netIncome": "-27685000", "grossProfit": "154092000", "depreciation": "None", "totalRevenue": "234543000", "costOfRevenue": "80451000", "interestIncome": "None", "incomeBeforeTax": "-42296000", "interestExpense": "50541000", "operatingIncome": "8245000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14611000", "reportedCurrency": "USD", "netInterestIncome": "-50541000", "nonInterestIncome": "None", "operatingExpenses": "145847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15901000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44276000", "sellingGeneralAndAdministrative": "39955000", "netIncomeFromContinuingOperations": "-27685000" }, "balance": { "goodwill": "3030013000", "inventory": "-14758000", "commonStock": "1667000", "currentDebt": "None", "investments": "None", "totalAssets": "4566881000", "longTermDebt": "1334090000", "shortTermDebt": "18482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1108776000", "reportedCurrency": "USD", "retainedEarnings": "-245392000", "totalLiabilities": "1620783000", "otherCurrentAssets": "43230000", "totalCurrentAssets": "270752000", "currentLongTermDebt": "12909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4296129000", "currentAccountsPayable": "50747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1376649000", "totalShareholderEquity": "2946098000", "capitalLeaseObligations": "29650000", "otherCurrentLiabilities": "42286000", "totalCurrentLiabilities": "125866000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1494917000", "cashAndShortTermInvestments": "68375000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1108776000", "cashAndCashEquivalentsAtCarryingValue": "68375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15450000", "capitalExpenditures": "6868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1068000", "cashflowFromInvestment": "-6868000", "stockBasedCompensation": "36969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 234543000, "cost_of_revenue": 80451000, "gross_profit": 154092000, "research_and_development": 15901000, "selling_general_admin": 39955000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 8245000, "depreciation_amortisation": 44276000, "ebitda": 52521000, "interest_expense": 50541000, "interest_income": null, "other_non_operating": null, "pretax_income": -42296000, "tax_provision": -14611000, "effective_tax_rate": null, "net_income": -27685000, "net_income_continuing_ops": -27685000, "net_income_to_common": -27685000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68375000, "short_term_investments": null, "net_receivables": 159147000, "inventory": -14758000, "other_current_assets": null, "total_current_assets": 270752000, "net_ppe": null, "goodwill": 3030013000, "intangible_assets": 1108776000, "goodwill_and_intangibles": 4138789000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4296129000, "total_assets": 4566881000, "short_term_debt": 18482000, "accounts_payable": 50747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 125866000, "long_term_debt": 1334090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1494917000, "total_liabilities": 1620783000, "total_debt": 1352572000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -245392000, "total_equity": 2946098000, "shares_outstanding": 166659634, "operating_cash_flow": 15450000, "stock_based_compensation": 36969000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6868000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6868000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1068000, "free_cash_flow": 22318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "8245000", "ebitda": "52521000", "netIncome": "-27685000", "grossProfit": "154092000", "depreciation": "None", "totalRevenue": "234543000", "costOfRevenue": "80451000", "interestIncome": "None", "incomeBeforeTax": "-42296000", "interestExpense": "50541000", "operatingIncome": "8245000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-14611000", "reportedCurrency": "USD", "netInterestIncome": "-50541000", "nonInterestIncome": "None", "operatingExpenses": "145847000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15901000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "80451000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44276000", "sellingGeneralAndAdministrative": "39955000", "netIncomeFromContinuingOperations": "-27685000" }, "balance": { "goodwill": "3030013000", "inventory": "-14758000", "commonStock": "1667000", "currentDebt": "None", "investments": "None", "totalAssets": "4566881000", "longTermDebt": "1334090000", "shortTermDebt": "18482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1108776000", "reportedCurrency": "USD", "retainedEarnings": "-245392000", "totalLiabilities": "1620783000", "otherCurrentAssets": "43230000", "totalCurrentAssets": "270752000", "currentLongTermDebt": "12909000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "159147000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4296129000", "currentAccountsPayable": "50747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1376649000", "totalShareholderEquity": "2946098000", "capitalLeaseObligations": "29650000", "otherCurrentLiabilities": "42286000", "totalCurrentLiabilities": "125866000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "1494917000", "cashAndShortTermInvestments": "68375000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1108776000", "cashAndCashEquivalentsAtCarryingValue": "68375000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-27685000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "15450000", "capitalExpenditures": "6868000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1068000", "cashflowFromInvestment": "-6868000", "stockBasedCompensation": "36969000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44276000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 224792000, "cost_of_revenue": 75192000, "gross_profit": 149600000, "ebit": 35191000, "ebitda": 79365000, "pretax_income": -21993000, "tax_provision": -6061000, "net_income": -15932000, "net_income_to_common": -15932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57337000, "total_current_assets": 250481000, "total_assets": 4576991000, "short_term_debt": 27202000, "long_term_debt": 2223110000, "total_debt": 2250312000, "total_liabilities": 2541504000, "total_equity": 2035487000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4177870000 }, "cash_flow": { "operating_cash_flow": 10730000, "capital_expenditure": 5560000, "free_cash_flow": 16290000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199641, "ticker_id": 8904, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35191000", "ebitda": "79365000", "netIncome": "-15932000", "grossProfit": "149600000", "depreciation": "None", "totalRevenue": "224792000", "costOfRevenue": "75192000", "interestIncome": "None", "incomeBeforeTax": "-21993000", "interestExpense": "57184000", "operatingIncome": "35191000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6061000", "reportedCurrency": "USD", "netInterestIncome": "-57184000", "nonInterestIncome": "None", "operatingExpenses": "114409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44174000", "sellingGeneralAndAdministrative": "26135000", "netIncomeFromContinuingOperations": "-15932000" }, "balance": { "goodwill": "3030013000", "inventory": "None", "commonStock": "1217000", "currentDebt": "None", "investments": "None", "totalAssets": "4576991000", "longTermDebt": "2223110000", "shortTermDebt": "27202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1147857000", "reportedCurrency": "USD", "retainedEarnings": "-217707000", "totalLiabilities": "2541504000", "otherCurrentAssets": "57338000", "totalCurrentAssets": "250481000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4326511000", "currentAccountsPayable": "42768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2275467000", "totalShareholderEquity": "2035487000", "capitalLeaseObligations": "30357000", "otherCurrentLiabilities": "38685000", "totalCurrentLiabilities": "132027000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "2409477000", "cashAndShortTermInvestments": "57337000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1147857000", "cashAndCashEquivalentsAtCarryingValue": "57337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10730000", "capitalExpenditures": "5560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20210000", "cashflowFromInvestment": "-5560000", "stockBasedCompensation": "2528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 224792000, "cost_of_revenue": 75192000, "gross_profit": 149600000, "research_and_development": 10320000, "selling_general_admin": 26135000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35191000, "depreciation_amortisation": 44174000, "ebitda": 79365000, "interest_expense": 57184000, "interest_income": null, "other_non_operating": null, "pretax_income": -21993000, "tax_provision": -6061000, "effective_tax_rate": null, "net_income": -15932000, "net_income_continuing_ops": -15932000, "net_income_to_common": -15932000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57337000, "short_term_investments": null, "net_receivables": 135806000, "inventory": null, "other_current_assets": null, "total_current_assets": 250481000, "net_ppe": null, "goodwill": 3030013000, "intangible_assets": 1147857000, "goodwill_and_intangibles": 4177870000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4326511000, "total_assets": 4576991000, "short_term_debt": 27202000, "accounts_payable": 42768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 132027000, "long_term_debt": 2223110000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409477000, "total_liabilities": 2541504000, "total_debt": 2250312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -217707000, "total_equity": 2035487000, "shares_outstanding": 166659634, "operating_cash_flow": 10730000, "stock_based_compensation": 2528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5560000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20210000, "free_cash_flow": 16290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35191000", "ebitda": "79365000", "netIncome": "-15932000", "grossProfit": "149600000", "depreciation": "None", "totalRevenue": "224792000", "costOfRevenue": "75192000", "interestIncome": "None", "incomeBeforeTax": "-21993000", "interestExpense": "57184000", "operatingIncome": "35191000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-6061000", "reportedCurrency": "USD", "netInterestIncome": "-57184000", "nonInterestIncome": "None", "operatingExpenses": "114409000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10320000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "75192000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44174000", "sellingGeneralAndAdministrative": "26135000", "netIncomeFromContinuingOperations": "-15932000" }, "balance": { "goodwill": "3030013000", "inventory": "None", "commonStock": "1217000", "currentDebt": "None", "investments": "None", "totalAssets": "4576991000", "longTermDebt": "2223110000", "shortTermDebt": "27202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1147857000", "reportedCurrency": "USD", "retainedEarnings": "-217707000", "totalLiabilities": "2541504000", "otherCurrentAssets": "57338000", "totalCurrentAssets": "250481000", "currentLongTermDebt": "22000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "135806000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4326511000", "currentAccountsPayable": "42768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2275467000", "totalShareholderEquity": "2035487000", "capitalLeaseObligations": "30357000", "otherCurrentLiabilities": "38685000", "totalCurrentLiabilities": "132027000", "otherNonCurrentLiabilities": "278000", "totalNonCurrentLiabilities": "2409477000", "cashAndShortTermInvestments": "57337000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1147857000", "cashAndCashEquivalentsAtCarryingValue": "57337000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15932000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "10730000", "capitalExpenditures": "5560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20210000", "cashflowFromInvestment": "-5560000", "stockBasedCompensation": "2528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-225000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44174000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 206695000, "cost_of_revenue": 67189000, "gross_profit": 139506000, "ebit": 37688000, "ebitda": 82408000, "pretax_income": -15172000, "tax_provision": -757000, "net_income": -14415000, "net_income_to_common": -14415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35580000, "total_current_assets": 222050000, "total_assets": 4582974000, "short_term_debt": 23202000, "long_term_debt": 2199678000, "total_debt": 2222880000, "total_liabilities": 2533042000, "total_equity": 2049932000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4216950000 }, "cash_flow": { "operating_cash_flow": 11456000, "capital_expenditure": 5791000, "free_cash_flow": 17247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199642, "ticker_id": 8904, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37688000", "ebitda": "82408000", "netIncome": "-14415000", "grossProfit": "139506000", "depreciation": "None", "totalRevenue": "206695000", "costOfRevenue": "67189000", "interestIncome": "None", "incomeBeforeTax": "-15172000", "interestExpense": "52860000", "operatingIncome": "37688000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-757000", "reportedCurrency": "USD", "netInterestIncome": "-52860000", "nonInterestIncome": "None", "operatingExpenses": "101818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9784000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44720000", "sellingGeneralAndAdministrative": "16400000", "netIncomeFromContinuingOperations": "-14415000" }, "balance": { "goodwill": "3030013000", "inventory": "None", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4582974000", "longTermDebt": "2199678000", "shortTermDebt": "23202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1186937000", "reportedCurrency": "USD", "retainedEarnings": "-201775000", "totalLiabilities": "2533042000", "otherCurrentAssets": "43722000", "totalCurrentAssets": "222050000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "9848000", "currentNetReceivables": "132900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4360924000", "currentAccountsPayable": "45484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2249352000", "totalShareholderEquity": "2049932000", "capitalLeaseObligations": "31691000", "otherCurrentLiabilities": "40362000", "totalCurrentLiabilities": "123489000", "otherNonCurrentLiabilities": "2750000", "totalNonCurrentLiabilities": "2409553000", "cashAndShortTermInvestments": "35580000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1186937000", "cashAndCashEquivalentsAtCarryingValue": "35580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11456000", "capitalExpenditures": "5791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3119000", "cashflowFromInvestment": "-15764000", "stockBasedCompensation": "2343000", "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": "44720000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 206695000, "cost_of_revenue": 67189000, "gross_profit": 139506000, "research_and_development": 9784000, "selling_general_admin": 16400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37688000, "depreciation_amortisation": 44720000, "ebitda": 82408000, "interest_expense": 52860000, "interest_income": null, "other_non_operating": null, "pretax_income": -15172000, "tax_provision": -757000, "effective_tax_rate": null, "net_income": -14415000, "net_income_continuing_ops": -14415000, "net_income_to_common": -14415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35580000, "short_term_investments": 9848000, "net_receivables": 132900000, "inventory": null, "other_current_assets": null, "total_current_assets": 222050000, "net_ppe": null, "goodwill": 3030013000, "intangible_assets": 1186937000, "goodwill_and_intangibles": 4216950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4360924000, "total_assets": 4582974000, "short_term_debt": 23202000, "accounts_payable": 45484000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 123489000, "long_term_debt": 2199678000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2409553000, "total_liabilities": 2533042000, "total_debt": 2222880000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -201775000, "total_equity": 2049932000, "shares_outstanding": 166659634, "operating_cash_flow": 11456000, "stock_based_compensation": 2343000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5791000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3119000, "free_cash_flow": 17247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37688000", "ebitda": "82408000", "netIncome": "-14415000", "grossProfit": "139506000", "depreciation": "None", "totalRevenue": "206695000", "costOfRevenue": "67189000", "interestIncome": "None", "incomeBeforeTax": "-15172000", "interestExpense": "52860000", "operatingIncome": "37688000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-757000", "reportedCurrency": "USD", "netInterestIncome": "-52860000", "nonInterestIncome": "None", "operatingExpenses": "101818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9784000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "67189000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44720000", "sellingGeneralAndAdministrative": "16400000", "netIncomeFromContinuingOperations": "-14415000" }, "balance": { "goodwill": "3030013000", "inventory": "None", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4582974000", "longTermDebt": "2199678000", "shortTermDebt": "23202000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1186937000", "reportedCurrency": "USD", "retainedEarnings": "-201775000", "totalLiabilities": "2533042000", "otherCurrentAssets": "43722000", "totalCurrentAssets": "222050000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "9848000", "currentNetReceivables": "132900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4360924000", "currentAccountsPayable": "45484000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2249352000", "totalShareholderEquity": "2049932000", "capitalLeaseObligations": "31691000", "otherCurrentLiabilities": "40362000", "totalCurrentLiabilities": "123489000", "otherNonCurrentLiabilities": "2750000", "totalNonCurrentLiabilities": "2409553000", "cashAndShortTermInvestments": "35580000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1186937000", "cashAndCashEquivalentsAtCarryingValue": "35580000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14415000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "11456000", "capitalExpenditures": "5791000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3119000", "cashflowFromInvestment": "-15764000", "stockBasedCompensation": "2343000", "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": "44720000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 197263000, "cost_of_revenue": 62922000, "gross_profit": 134341000, "ebit": 32215000, "ebitda": 75895000, "pretax_income": -20195000, "tax_provision": -4709000, "net_income": -15486000, "net_income_to_common": -15486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52855000, "total_current_assets": 220469000, "total_assets": 4608679000, "short_term_debt": 23305000, "long_term_debt": null, "total_debt": 23305000, "total_liabilities": 2526616000, "total_equity": 2082063000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4245147000 }, "cash_flow": { "operating_cash_flow": -10447000, "capital_expenditure": 6244000, "free_cash_flow": -4203000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199644, "ticker_id": 8904, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "32215000", "ebitda": "75895000", "netIncome": "-15486000", "grossProfit": "134341000", "depreciation": "None", "totalRevenue": "197263000", "costOfRevenue": "62922000", "interestIncome": "None", "incomeBeforeTax": "-20195000", "interestExpense": "52410000", "operatingIncome": "32215000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4709000", "reportedCurrency": "USD", "netInterestIncome": "-52410000", "nonInterestIncome": "None", "operatingExpenses": "102126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8972000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43680000", "sellingGeneralAndAdministrative": "17365000", "netIncomeFromContinuingOperations": "-15486000" }, "balance": { "goodwill": "3023006000", "inventory": "None", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4608679000", "longTermDebt": "None", "shortTermDebt": "23305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1222141000", "reportedCurrency": "None", "retainedEarnings": "-179934000", "totalLiabilities": "2526616000", "otherCurrentAssets": "50087000", "totalCurrentAssets": "220469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4388210000", "currentAccountsPayable": "33353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2252950000", "totalShareholderEquity": "2082063000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37568000", "totalCurrentLiabilities": "104852000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2421764000", "cashAndShortTermInvestments": "52855000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1222141000", "cashAndCashEquivalentsAtCarryingValue": "52855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10447000", "capitalExpenditures": "6244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5376000", "cashflowFromInvestment": "-36271000", "stockBasedCompensation": "2207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43680000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 197263000, "cost_of_revenue": 62922000, "gross_profit": 134341000, "research_and_development": 8972000, "selling_general_admin": 17365000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 32215000, "depreciation_amortisation": 43680000, "ebitda": 75895000, "interest_expense": 52410000, "interest_income": null, "other_non_operating": null, "pretax_income": -20195000, "tax_provision": -4709000, "effective_tax_rate": null, "net_income": -15486000, "net_income_continuing_ops": -15486000, "net_income_to_common": -15486000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52855000, "short_term_investments": null, "net_receivables": 117527000, "inventory": null, "other_current_assets": null, "total_current_assets": 220469000, "net_ppe": null, "goodwill": 3023006000, "intangible_assets": 1222141000, "goodwill_and_intangibles": 4245147000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4388210000, "total_assets": 4608679000, "short_term_debt": 23305000, "accounts_payable": 33353000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 104852000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2421764000, "total_liabilities": 2526616000, "total_debt": 23305000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -179934000, "total_equity": 2082063000, "shares_outstanding": 166659634, "operating_cash_flow": -10447000, "stock_based_compensation": 2207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36271000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5376000, "free_cash_flow": -4203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "32215000", "ebitda": "75895000", "netIncome": "-15486000", "grossProfit": "134341000", "depreciation": "None", "totalRevenue": "197263000", "costOfRevenue": "62922000", "interestIncome": "None", "incomeBeforeTax": "-20195000", "interestExpense": "52410000", "operatingIncome": "32215000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-4709000", "reportedCurrency": "USD", "netInterestIncome": "-52410000", "nonInterestIncome": "None", "operatingExpenses": "102126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8972000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "62922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43680000", "sellingGeneralAndAdministrative": "17365000", "netIncomeFromContinuingOperations": "-15486000" }, "balance": { "goodwill": "3023006000", "inventory": "None", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4608679000", "longTermDebt": "None", "shortTermDebt": "23305000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1222141000", "reportedCurrency": "None", "retainedEarnings": "-179934000", "totalLiabilities": "2526616000", "otherCurrentAssets": "50087000", "totalCurrentAssets": "220469000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "117527000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4388210000", "currentAccountsPayable": "33353000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2252950000", "totalShareholderEquity": "2082063000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "37568000", "totalCurrentLiabilities": "104852000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2421764000", "cashAndShortTermInvestments": "52855000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1222141000", "cashAndCashEquivalentsAtCarryingValue": "52855000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-15486000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-10447000", "capitalExpenditures": "6244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5376000", "cashflowFromInvestment": "-36271000", "stockBasedCompensation": "2207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43680000", "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": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "income_statement": { "revenue": 195969000, "cost_of_revenue": 60500000, "gross_profit": 135469000, "ebit": 37229000, "ebitda": 81329000, "pretax_income": -13957000, "tax_provision": -3147000, "net_income": -10810000, "net_income_to_common": -10810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 95738000, "total_current_assets": 257027000, "total_assets": 4655359000, "short_term_debt": 23328000, "long_term_debt": 2203631000, "total_debt": 2226959000, "total_liabilities": 2558081000, "total_equity": 2097278000, "shares_outstanding": 166659634, "goodwill_and_intangibles": 4255504000 }, "cash_flow": { "operating_cash_flow": 33593000, "capital_expenditure": 4712000, "free_cash_flow": 38305000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 199645, "ticker_id": 8904, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:20:25.255557+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "37229000", "ebitda": "81329000", "netIncome": "-10810000", "grossProfit": "135469000", "depreciation": "None", "totalRevenue": "195969000", "costOfRevenue": "60500000", "interestIncome": "None", "incomeBeforeTax": "-13957000", "interestExpense": "51145000", "operatingIncome": "37189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3147000", "reportedCurrency": "USD", "netInterestIncome": "-51146000", "nonInterestIncome": "None", "operatingExpenses": "98280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8249000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44100000", "sellingGeneralAndAdministrative": "14478000", "netIncomeFromContinuingOperations": "-10810000" }, "balance": { "goodwill": "3009558000", "inventory": "None", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4655359000", "longTermDebt": "2203631000", "shortTermDebt": "23328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1245946000", "reportedCurrency": "USD", "retainedEarnings": "-164448000", "totalLiabilities": "2558081000", "otherCurrentAssets": "54912000", "totalCurrentAssets": "257027000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4398332000", "currentAccountsPayable": "36163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2256350000", "totalShareholderEquity": "2097278000", "capitalLeaseObligations": "34736000", "otherCurrentLiabilities": "30987000", "totalCurrentLiabilities": "111690000", "otherNonCurrentLiabilities": "49000", "totalNonCurrentLiabilities": "2446391000", "cashAndShortTermInvestments": "95738000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1245946000", "cashAndCashEquivalentsAtCarryingValue": "95738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33593000", "capitalExpenditures": "4712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6131000", "cashflowFromInvestment": "-4712000", "stockBasedCompensation": "2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 195969000, "cost_of_revenue": 60500000, "gross_profit": 135469000, "research_and_development": 8249000, "selling_general_admin": 14478000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 37229000, "depreciation_amortisation": 44100000, "ebitda": 81329000, "interest_expense": 51145000, "interest_income": null, "other_non_operating": null, "pretax_income": -13957000, "tax_provision": -3147000, "effective_tax_rate": null, "net_income": -10810000, "net_income_continuing_ops": -10810000, "net_income_to_common": -10810000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 95738000, "short_term_investments": null, "net_receivables": 106377000, "inventory": null, "other_current_assets": null, "total_current_assets": 257027000, "net_ppe": null, "goodwill": 3009558000, "intangible_assets": 1245946000, "goodwill_and_intangibles": 4255504000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4398332000, "total_assets": 4655359000, "short_term_debt": 23328000, "accounts_payable": 36163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 111690000, "long_term_debt": 2203631000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2446391000, "total_liabilities": 2558081000, "total_debt": 2226959000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -164448000, "total_equity": 2097278000, "shares_outstanding": 166659634, "operating_cash_flow": 33593000, "stock_based_compensation": 2148000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4712000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -6131000, "free_cash_flow": 38305000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "37229000", "ebitda": "81329000", "netIncome": "-10810000", "grossProfit": "135469000", "depreciation": "None", "totalRevenue": "195969000", "costOfRevenue": "60500000", "interestIncome": "None", "incomeBeforeTax": "-13957000", "interestExpense": "51145000", "operatingIncome": "37189000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-3147000", "reportedCurrency": "USD", "netInterestIncome": "-51146000", "nonInterestIncome": "None", "operatingExpenses": "98280000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8249000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "60500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44100000", "sellingGeneralAndAdministrative": "14478000", "netIncomeFromContinuingOperations": "-10810000" }, "balance": { "goodwill": "3009558000", "inventory": "None", "commonStock": "2011000", "currentDebt": "None", "investments": "None", "totalAssets": "4655359000", "longTermDebt": "2203631000", "shortTermDebt": "23328000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1245946000", "reportedCurrency": "USD", "retainedEarnings": "-164448000", "totalLiabilities": "2558081000", "otherCurrentAssets": "54912000", "totalCurrentAssets": "257027000", "currentLongTermDebt": "17983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "106377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4398332000", "currentAccountsPayable": "36163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2256350000", "totalShareholderEquity": "2097278000", "capitalLeaseObligations": "34736000", "otherCurrentLiabilities": "30987000", "totalCurrentLiabilities": "111690000", "otherNonCurrentLiabilities": "49000", "totalNonCurrentLiabilities": "2446391000", "cashAndShortTermInvestments": "95738000", "commonStockSharesOutstanding": "166659634", "intangibleAssetsExcludingGoodwill": "1245946000", "cashAndCashEquivalentsAtCarryingValue": "95738000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-10810000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "33593000", "capitalExpenditures": "4712000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-6131000", "cashflowFromInvestment": "-4712000", "stockBasedCompensation": "2148000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "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" ] } } }