{ "ticker": { "uuid": "e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1", "symbol": "DRVN", "name": "Driven Brands Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1/" }, "ticker_metadata": { "id": 5724, "uuid": "e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1", "symbol": "DRVN", "name": "Driven Brands Holdings Inc", "asset_type": "equity", "market_cap": 2340398000, "stock_exchange_id": 2, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Driven Brands Holdings Inc. provides automotive services to retail and commercial clients in North America and internationally. The company is headquartered in Charlotte, North Carolina.", "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": "e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1", "symbol": "DRVN", "name": "Driven Brands Holdings Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1/", "api_url": "https://sharemaestro.com/factors/api/tickers/e7757e6b-5e3e-49e5-b951-afd7ad6bb5d1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.86, "quality": 0.92, "momentum": 0.09, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 13, "market_cap": 2127918000, "pe_ratio": 13.2262, "earnings_yield": 0.0756, "ebitda_to_ev": 0.1319, "shareholder_yield": 0, "roe": 0.2097, "piotroski_f_score": 6, "momentum_12_1": -0.2696, "volatility_252d": 0.5304 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.377954+00:00", "batch_id": "" }, "size": { "price_close": 13, "market_cap": 2127918000, "market_cap_usd": 2127918000, "enterprise_value": 2301671000, "shares_outstanding": 163686000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.2262, "pb_ratio": 2.7736, "ptbv_ratio": null, "ps_ratio": 1.3251, "pcf_ratio": 6.0345, "pfcf_ratio": 3.7612, "ev_ebitda": 7.5801, "ev_ebit": 8.8986, "ev_sales": 1.4333, "ev_fcf": 4.0684, "earnings_yield": 0.0756, "fcf_yield": 0.2458, "price_to_sales": 1.3251, "price_to_book": 2.7736, "price_to_cashflow": 6.0345, "ebitda_to_ev": 0.1319, "sales_yield": 0.6977 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4172, "operating_margin": 0.1611, "net_margin": 0.1002, "ebitda_margin": 0.1891, "fcf_margin": 0.3523, "roe": 0.2097, "roa": 0.0387, "roic": 0.2062, "roc_greenblatt": null, "asset_turnover": 0.386, "cash_conversion": 3.5165, "accruals_ratio": -0.0461, "sbc_to_revenue": 0.0153, "piotroski_f_score": 6, "altman_z_score": 0.5934, "earnings_stability_5y": 7.4693, "revenue_stability_5y": 0.4144, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.161, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.4222, "net_debt_to_ebitda": 0.5722, "debt_to_assets": 0.0665, "interest_coverage": 2.2615, "current_ratio": 0.7452, "quick_ratio": 0.673, "net_debt": 173753000, "local_beta": 0.0021, "volatility_252d": 0.5304, "volatility_60d": 1.3194, "max_drawdown_12m": -0.4535, "risk_adjusted_momentum": -0.5083 }, "growth": { "revenue_growth_1y": -0.267, "revenue_growth_3y_cagr": -0.0288, "revenue_growth_5y_cagr": 0.1555, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.4805, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.106, "book_value_growth_1y": 0.236, "revenue_growth": -0.267, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0306, "price_return_3m": 0.2405, "price_return_6m": -0.1333, "price_return_9m": -0.3129, "price_return_12m": -0.2919, "price_return_12m_ex1m": -0.2696, "momentum_6m": -0.1333, "momentum_12m": -0.2919, "momentum_12_1": -0.2696, "distance_from_52w_high": -0.3129, "distance_from_52w_low": 0.2573, "relative_strength": -0.4499 }, "raw_ttm": { "revenue_ttm": 1605878000, "gross_profit_ttm": 669942000, "ebit_ttm": 258656000, "ebitda_ttm": 303645000, "net_income_ttm": 160886000, "eps_diluted_ttm": 0.9829, "operating_cash_flow_ttm": 352624000, "capital_expenditure_ttm": 213124000, "fcf_ttm": 565748000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114374000, "cash_and_equivalents": 102938000, "total_current_assets": 540854000, "total_current_liabilities": 725807000, "net_ppe": null, "total_assets": 4159920000, "total_debt": 276691000, "total_equity": 767202000, "net_working_capital": -11200000, "book_value_per_share": 4.687, "retained_earnings": -953208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1068649000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 33, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 22, "rank_ev_ebitda": 24, "rank_ev_ebit": 37, "rank_earnings_yield": 33, "rank_fcf_yield": 12, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 67, "rank_roe": 18, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 55, "rank_fcf_margin": 24, "rank_piotroski": 27, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 87 }, "composites": { "value_composite": 14, "quality_composite": 8, "momentum_composite": 91, "growth_composite": 88, "yield_composite": 78, "svqf_composite": 17, "vc1_composite": 17, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 16, "quality_value_composite": 0.8895, "os_score": 0.84, "value_percentile": 0.86, "quality_percentile": 0.92, "momentum_percentile": 0.09, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 28, "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": 942, "ticker_id": 5724, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.377954+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13, "market_cap": 2127918000, "market_cap_usd": 2127918000, "enterprise_value": 2301671000, "shares_outstanding": 163686000, "fx_rate_to_usd": null, "pe_ratio": 13.22624716, "pb_ratio": 2.77360852, "ptbv_ratio": null, "ps_ratio": 1.32508073, "pcf_ratio": 6.03452403, "pfcf_ratio": 3.76124706, "ev_ebitda": 7.58013799, "ev_ebit": 8.89857958, "ev_sales": 1.43327887, "ev_fcf": 4.0683679, "earnings_yield": 0.07560724, "fcf_yield": 0.24579881, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41718113, "operating_margin": 0.16106828, "net_margin": 0.10018569, "ebitda_margin": 0.18908348, "fcf_margin": 0.35229824, "roe": 0.20970488, "roa": 0.03867526, "roic": 0.20616501, "roc_greenblatt": null, "asset_turnover": 0.38603579, "cash_conversion": 3.51645264, "accruals_ratio": -0.04609175, "sbc_to_revenue": 0.01525334, "debt_to_equity": 4.4221965, "net_debt_to_ebitda": 0.57222414, "debt_to_assets": 0.06651354, "interest_coverage": 2.261493, "current_ratio": 0.74517606, "quick_ratio": 0.673015, "net_debt": 173753000, "revenue_growth_1y": -0.26697508, "revenue_growth_3y_cagr": -0.02881716, "revenue_growth_5y_cagr": 0.15548274, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.48054768, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10596372, "book_value_growth_1y": 0.2359912, "piotroski_f_score": 6, "altman_z_score": 0.59339434, "earnings_stability_5y": 7.469338, "revenue_stability_5y": 0.414423, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0305742, "price_return_3m": 0.24045802, "price_return_6m": -0.13333333, "price_return_9m": -0.31289641, "price_return_12m": -0.291939, "price_return_12m_ex1m": -0.26960784, "distance_from_52w_high": -0.31289641, "distance_from_52w_low": 0.25725338, "relative_strength": -0.44988005, "local_beta": 0.0021, "volatility_252d": 0.530414, "volatility_60d": 1.319376, "max_drawdown_12m": -0.45348837, "revenue_ttm": 1605878000, "gross_profit_ttm": 669942000, "ebit_ttm": 258656000, "ebitda_ttm": 303645000, "net_income_ttm": 160886000, "eps_diluted_ttm": 0.98289408, "operating_cash_flow_ttm": 352624000, "capital_expenditure_ttm": 213124000, "fcf_ttm": 565748000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114374000, "cash_and_equivalents": 102938000, "total_current_assets": 540854000, "total_current_liabilities": 725807000, "net_ppe": null, "total_assets": 4159920000, "total_debt": 276691000, "total_equity": 767202000, "net_working_capital": -11200000, "book_value_per_share": 4.68703493, "retained_earnings": -953208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1068649000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 33, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 22, "rank_ev_ebitda": 24, "rank_ev_ebit": 37, "rank_earnings_yield": 33, "rank_fcf_yield": 12, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 67, "rank_roe": 18, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 55, "rank_fcf_margin": 24, "rank_piotroski": 27, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 87, "value_composite": 14, "quality_composite": 8, "momentum_composite": 91, "growth_composite": 88, "yield_composite": 78, "svqf_composite": 17, "vc1_composite": 17, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 28, "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": 13, "os": 0.84, "value": 0.86, "quality": 0.92, "momentum": 0.09, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 13.2262, "earnings_yield": 0.0756, "shareholder_yield": 0, "roe": 0.2097, "momentum_12_1": -0.2696, "complete_fields": { "id": 942, "ticker_id": 5724, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:20.377954+00:00", "batch_id": "", "os_score_delta": null, "price_close": 13, "market_cap": 2127918000, "market_cap_usd": 2127918000, "enterprise_value": 2301671000, "shares_outstanding": 163686000, "fx_rate_to_usd": null, "pe_ratio": 13.22624716, "pb_ratio": 2.77360852, "ptbv_ratio": null, "ps_ratio": 1.32508073, "pcf_ratio": 6.03452403, "pfcf_ratio": 3.76124706, "ev_ebitda": 7.58013799, "ev_ebit": 8.89857958, "ev_sales": 1.43327887, "ev_fcf": 4.0683679, "earnings_yield": 0.07560724, "fcf_yield": 0.24579881, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41718113, "operating_margin": 0.16106828, "net_margin": 0.10018569, "ebitda_margin": 0.18908348, "fcf_margin": 0.35229824, "roe": 0.20970488, "roa": 0.03867526, "roic": 0.20616501, "roc_greenblatt": null, "asset_turnover": 0.38603579, "cash_conversion": 3.51645264, "accruals_ratio": -0.04609175, "sbc_to_revenue": 0.01525334, "debt_to_equity": 4.4221965, "net_debt_to_ebitda": 0.57222414, "debt_to_assets": 0.06651354, "interest_coverage": 2.261493, "current_ratio": 0.74517606, "quick_ratio": 0.673015, "net_debt": 173753000, "revenue_growth_1y": -0.26697508, "revenue_growth_3y_cagr": -0.02881716, "revenue_growth_5y_cagr": 0.15548274, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.48054768, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10596372, "book_value_growth_1y": 0.2359912, "piotroski_f_score": 6, "altman_z_score": 0.59339434, "earnings_stability_5y": 7.469338, "revenue_stability_5y": 0.414423, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0305742, "price_return_3m": 0.24045802, "price_return_6m": -0.13333333, "price_return_9m": -0.31289641, "price_return_12m": -0.291939, "price_return_12m_ex1m": -0.26960784, "distance_from_52w_high": -0.31289641, "distance_from_52w_low": 0.25725338, "relative_strength": -0.44988005, "local_beta": 0.0021, "volatility_252d": 0.530414, "volatility_60d": 1.319376, "max_drawdown_12m": -0.45348837, "revenue_ttm": 1605878000, "gross_profit_ttm": 669942000, "ebit_ttm": 258656000, "ebitda_ttm": 303645000, "net_income_ttm": 160886000, "eps_diluted_ttm": 0.98289408, "operating_cash_flow_ttm": 352624000, "capital_expenditure_ttm": 213124000, "fcf_ttm": 565748000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 114374000, "cash_and_equivalents": 102938000, "total_current_assets": 540854000, "total_current_liabilities": 725807000, "net_ppe": null, "total_assets": 4159920000, "total_debt": 276691000, "total_equity": 767202000, "net_working_capital": -11200000, "book_value_per_share": 4.68703493, "retained_earnings": -953208000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1068649000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 33, "rank_pb": 61, "rank_ptbv": 50, "rank_ps": 35, "rank_pcf": 22, "rank_ev_ebitda": 24, "rank_ev_ebit": 37, "rank_earnings_yield": 33, "rank_fcf_yield": 12, "rank_dividend_yield": 66, "rank_shareholder_yield": 66, "rank_total_yield": 67, "rank_roe": 18, "rank_roc": 50, "rank_roic": 16, "rank_gross_margin": 55, "rank_fcf_margin": 24, "rank_piotroski": 27, "rank_accruals": 46, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 96, "rank_momentum_12m": 86, "rank_momentum_12m_ex1m": 85, "rank_relative_strength": 87, "value_composite": 14, "quality_composite": 8, "momentum_composite": 91, "growth_composite": 88, "yield_composite": 78, "svqf_composite": 17, "vc1_composite": 17, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 16, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 54, "small_cap_core_rank": 28, "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 1862438000, "cost_of_revenue": 1025046000, "gross_profit": 837392000, "ebit": 221787000, "ebitda": 303645000, "pretax_income": 119231000, "tax_provision": -12842000, "net_income": 140162000, "net_income_to_common": 140162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102938000, "total_current_assets": 540854000, "total_assets": 4159920000, "short_term_debt": 276691000, "long_term_debt": 1882783000, "total_debt": 2159474000, "total_liabilities": 3392718000, "total_equity": 767202000, "shares_outstanding": 163852000, "goodwill_and_intangibles": 1835851000 }, "cash_flow": { "operating_cash_flow": 330543000, "capital_expenditure": 222774000, "free_cash_flow": 553317000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59123, "ticker_id": 5724, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221787000", "ebitda": "303645000", "netIncome": "140162000", "grossProfit": "837392000", "depreciation": "None", "totalRevenue": "1862438000", "costOfRevenue": "1025046000", "interestIncome": "None", "incomeBeforeTax": "119231000", "interestExpense": "121202000", "operatingIncome": "231110000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12842000", "reportedCurrency": "USD", "netInterestIncome": "-121202000", "nonInterestIncome": "None", "operatingExpenses": "606282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81858000", "sellingGeneralAndAdministrative": "496297000", "netIncomeFromContinuingOperations": "132073000" }, "balance": { "goodwill": "1218002000", "inventory": "52375000", "commonStock": "1645000", "currentDebt": "None", "investments": "None", "totalAssets": "4159920000", "longTermDebt": "1882783000", "shortTermDebt": "276691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "617849000", "reportedCurrency": "USD", "retainedEarnings": "-953208000", "totalLiabilities": "3392718000", "otherCurrentAssets": "204317000", "totalCurrentAssets": "540854000", "currentLongTermDebt": "276691000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3619066000", "currentAccountsPayable": "93029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2660980000", "totalShareholderEquity": "767202000", "capitalLeaseObligations": "501506000", "otherCurrentLiabilities": "323070000", "totalCurrentLiabilities": "725807000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2666911000", "cashAndShortTermInvestments": "102938000", "commonStockSharesOutstanding": "163852000", "intangibleAssetsExcludingGoodwill": "617849000", "cashAndCashEquivalentsAtCarryingValue": "102938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1475000", "operatingCashflow": "330543000", "capitalExpenditures": "222774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-564973000", "cashflowFromInvestment": "232726000", "stockBasedCompensation": "32276000", "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": "152128000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1862438000, "cost_of_revenue": 1025046000, "gross_profit": 837392000, "research_and_development": null, "selling_general_admin": 496297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221787000, "depreciation_amortisation": 81858000, "ebitda": 303645000, "interest_expense": 121202000, "interest_income": null, "other_non_operating": null, "pretax_income": 119231000, "tax_provision": -12842000, "effective_tax_rate": null, "net_income": 140162000, "net_income_continuing_ops": 132073000, "net_income_to_common": 140162000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102938000, "short_term_investments": null, "net_receivables": 181224000, "inventory": 52375000, "other_current_assets": null, "total_current_assets": 540854000, "net_ppe": null, "goodwill": 1218002000, "intangible_assets": 617849000, "goodwill_and_intangibles": 1835851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3619066000, "total_assets": 4159920000, "short_term_debt": 276691000, "accounts_payable": 93029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725807000, "long_term_debt": 1882783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2666911000, "total_liabilities": 3392718000, "total_debt": 2159474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -953208000, "total_equity": 767202000, "shares_outstanding": 163852000, "operating_cash_flow": 330543000, "stock_based_compensation": 32276000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 222774000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 232726000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -564973000, "free_cash_flow": 553317000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221787000", "ebitda": "303645000", "netIncome": "140162000", "grossProfit": "837392000", "depreciation": "None", "totalRevenue": "1862438000", "costOfRevenue": "1025046000", "interestIncome": "None", "incomeBeforeTax": "119231000", "interestExpense": "121202000", "operatingIncome": "231110000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-12842000", "reportedCurrency": "USD", "netInterestIncome": "-121202000", "nonInterestIncome": "None", "operatingExpenses": "606282000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025046000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81858000", "sellingGeneralAndAdministrative": "496297000", "netIncomeFromContinuingOperations": "132073000" }, "balance": { "goodwill": "1218002000", "inventory": "52375000", "commonStock": "1645000", "currentDebt": "None", "investments": "None", "totalAssets": "4159920000", "longTermDebt": "1882783000", "shortTermDebt": "276691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "617849000", "reportedCurrency": "USD", "retainedEarnings": "-953208000", "totalLiabilities": "3392718000", "otherCurrentAssets": "204317000", "totalCurrentAssets": "540854000", "currentLongTermDebt": "276691000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3619066000", "currentAccountsPayable": "93029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2660980000", "totalShareholderEquity": "767202000", "capitalLeaseObligations": "501506000", "otherCurrentLiabilities": "323070000", "totalCurrentLiabilities": "725807000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2666911000", "cashAndShortTermInvestments": "102938000", "commonStockSharesOutstanding": "163852000", "intangibleAssetsExcludingGoodwill": "617849000", "cashAndCashEquivalentsAtCarryingValue": "102938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140162000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1475000", "operatingCashflow": "330543000", "capitalExpenditures": "222774000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-564973000", "cashflowFromInvestment": "232726000", "stockBasedCompensation": "32276000", "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": "152128000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 2339588000, "cost_of_revenue": 1114415000, "gross_profit": 1225173000, "ebit": -160675000, "ebitda": 27707000, "pretax_income": -317639000, "tax_provision": -25143000, "net_income": -292496000, "net_income_to_common": -292496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169954000, "total_current_assets": 657438000, "total_assets": 5261787000, "short_term_debt": 33189000, "long_term_debt": 2660355000, "total_debt": 2693544000, "total_liabilities": 4654453000, "total_equity": 607334000, "shares_outstanding": 160319000, "goodwill_and_intangibles": 2068952000 }, "cash_flow": { "operating_cash_flow": 241447000, "capital_expenditure": 288504000, "free_cash_flow": 529951000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59128, "ticker_id": 5724, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-160675000", "ebitda": "27707000", "netIncome": "-292496000", "grossProfit": "1225173000", "depreciation": "None", "totalRevenue": "2339588000", "costOfRevenue": "1114415000", "interestIncome": "None", "incomeBeforeTax": "-317639000", "interestExpense": "156964000", "operatingIncome": "-140231000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25143000", "reportedCurrency": "USD", "netInterestIncome": "-156964000", "nonInterestIncome": "None", "operatingExpenses": "1365404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1114415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188382000", "sellingGeneralAndAdministrative": "554775000", "netIncomeFromContinuingOperations": "-292496000" }, "balance": { "goodwill": "1403056000", "inventory": "67527000", "commonStock": "1638000", "currentDebt": "None", "investments": "None", "totalAssets": "5261787000", "longTermDebt": "2660355000", "shortTermDebt": "33189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665896000", "reportedCurrency": "USD", "retainedEarnings": "-1002583000", "totalLiabilities": "4654453000", "otherCurrentAssets": "226642000", "totalCurrentAssets": "657438000", "currentLongTermDebt": "33189000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4604349000", "currentAccountsPayable": "95260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3996577000", "totalShareholderEquity": "607334000", "capitalLeaseObligations": "1303033000", "otherCurrentLiabilities": "275910000", "totalCurrentLiabilities": "433895000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "4220558000", "cashAndShortTermInvestments": "169954000", "commonStockSharesOutstanding": "160319000", "intangibleAssetsExcludingGoodwill": "665896000", "cashAndCashEquivalentsAtCarryingValue": "169954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-292496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2618000", "operatingCashflow": "241447000", "capitalExpenditures": "288504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-302837000", "cashflowFromInvestment": "59019000", "stockBasedCompensation": "48139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2339588000, "cost_of_revenue": 1114415000, "gross_profit": 1225173000, "research_and_development": null, "selling_general_admin": 554775000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -160675000, "depreciation_amortisation": 188382000, "ebitda": 27707000, "interest_expense": 156964000, "interest_income": null, "other_non_operating": null, "pretax_income": -317639000, "tax_provision": -25143000, "effective_tax_rate": null, "net_income": -292496000, "net_income_continuing_ops": -292496000, "net_income_to_common": -292496000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169954000, "short_term_investments": null, "net_receivables": 193315000, "inventory": 67527000, "other_current_assets": null, "total_current_assets": 657438000, "net_ppe": null, "goodwill": 1403056000, "intangible_assets": 665896000, "goodwill_and_intangibles": 2068952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4604349000, "total_assets": 5261787000, "short_term_debt": 33189000, "accounts_payable": 95260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433895000, "long_term_debt": 2660355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4220558000, "total_liabilities": 4654453000, "total_debt": 2693544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1002583000, "total_equity": 607334000, "shares_outstanding": 160319000, "operating_cash_flow": 241447000, "stock_based_compensation": 48139000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 288504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 59019000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -302837000, "free_cash_flow": 529951000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-160675000", "ebitda": "27707000", "netIncome": "-292496000", "grossProfit": "1225173000", "depreciation": "None", "totalRevenue": "2339588000", "costOfRevenue": "1114415000", "interestIncome": "None", "incomeBeforeTax": "-317639000", "interestExpense": "156964000", "operatingIncome": "-140231000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-25143000", "reportedCurrency": "USD", "netInterestIncome": "-156964000", "nonInterestIncome": "None", "operatingExpenses": "1365404000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1114415000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "188382000", "sellingGeneralAndAdministrative": "554775000", "netIncomeFromContinuingOperations": "-292496000" }, "balance": { "goodwill": "1403056000", "inventory": "67527000", "commonStock": "1638000", "currentDebt": "None", "investments": "None", "totalAssets": "5261787000", "longTermDebt": "2660355000", "shortTermDebt": "33189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665896000", "reportedCurrency": "USD", "retainedEarnings": "-1002583000", "totalLiabilities": "4654453000", "otherCurrentAssets": "226642000", "totalCurrentAssets": "657438000", "currentLongTermDebt": "33189000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4604349000", "currentAccountsPayable": "95260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3996577000", "totalShareholderEquity": "607334000", "capitalLeaseObligations": "1303033000", "otherCurrentLiabilities": "275910000", "totalCurrentLiabilities": "433895000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "4220558000", "cashAndShortTermInvestments": "169954000", "commonStockSharesOutstanding": "160319000", "intangibleAssetsExcludingGoodwill": "665896000", "cashAndCashEquivalentsAtCarryingValue": "169954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-292496000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2618000", "operatingCashflow": "241447000", "capitalExpenditures": "288504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-302837000", "cashflowFromInvestment": "59019000", "stockBasedCompensation": "48139000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1593000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188382000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 2304029000, "cost_of_revenue": 1271986000, "gross_profit": 1032043000, "ebit": -683455000, "ebitda": -506236000, "pretax_income": -847651000, "tax_provision": -102689000, "net_income": -744962000, "net_income_to_common": -744962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176522000, "total_current_assets": 821107000, "total_assets": 5910804000, "short_term_debt": 32673000, "long_term_debt": 2910812000, "total_debt": 2943485000, "total_liabilities": 5004081000, "total_equity": 906079000, "shares_outstanding": 161917000, "goodwill_and_intangibles": 2195348000 }, "cash_flow": { "operating_cash_flow": 235167000, "capital_expenditure": 596478000, "free_cash_flow": 831645000, "dividends_paid": 429728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59133, "ticker_id": 5724, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-683455000", "ebitda": "-506236000", "netIncome": "-744962000", "grossProfit": "1032043000", "depreciation": "None", "totalRevenue": "2304029000", "costOfRevenue": "1271986000", "interestIncome": "None", "incomeBeforeTax": "-847651000", "interestExpense": "164196000", "operatingIncome": "-686533000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-102689000", "reportedCurrency": "USD", "netInterestIncome": "-155454000", "nonInterestIncome": "None", "operatingExpenses": "1718576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1271986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177219000", "sellingGeneralAndAdministrative": "462117000", "netIncomeFromContinuingOperations": "-704415000" }, "balance": { "goodwill": "1455946000", "inventory": "83171000", "commonStock": "1640000", "currentDebt": "None", "investments": "None", "totalAssets": "5910804000", "longTermDebt": "2910812000", "shortTermDebt": "32673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739402000", "reportedCurrency": "USD", "retainedEarnings": "-710087000", "totalLiabilities": "5004081000", "otherCurrentAssets": "394227000", "totalCurrentAssets": "821107000", "currentLongTermDebt": "32673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089697000", "currentAccountsPayable": "67526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4276004000", "totalShareholderEquity": "906079000", "capitalLeaseObligations": "1332519000", "otherCurrentLiabilities": "265563000", "totalCurrentLiabilities": "427167000", "otherNonCurrentLiabilities": "30419000", "totalNonCurrentLiabilities": "4576914000", "cashAndShortTermInvestments": "176522000", "commonStockSharesOutstanding": "161917000", "intangibleAssetsExcludingGoodwill": "739402000", "cashAndCashEquivalentsAtCarryingValue": "176522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-729289000", "profitLoss": "None", "dividendPayout": "429728000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11731000", "operatingCashflow": "235167000", "capitalExpenditures": "596478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "170699000", "cashflowFromInvestment": "-451407000", "stockBasedCompensation": "15300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "429728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177219000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2304029000, "cost_of_revenue": 1271986000, "gross_profit": 1032043000, "research_and_development": null, "selling_general_admin": 462117000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -683455000, "depreciation_amortisation": 177219000, "ebitda": -506236000, "interest_expense": 164196000, "interest_income": null, "other_non_operating": null, "pretax_income": -847651000, "tax_provision": -102689000, "effective_tax_rate": null, "net_income": -744962000, "net_income_continuing_ops": -704415000, "net_income_to_common": -744962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176522000, "short_term_investments": null, "net_receivables": 167187000, "inventory": 83171000, "other_current_assets": null, "total_current_assets": 821107000, "net_ppe": null, "goodwill": 1455946000, "intangible_assets": 739402000, "goodwill_and_intangibles": 2195348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5089697000, "total_assets": 5910804000, "short_term_debt": 32673000, "accounts_payable": 67526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427167000, "long_term_debt": 2910812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4576914000, "total_liabilities": 5004081000, "total_debt": 2943485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710087000, "total_equity": 906079000, "shares_outstanding": 161917000, "operating_cash_flow": 235167000, "stock_based_compensation": 15300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 596478000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -451407000, "dividends_paid": 429728000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 170699000, "free_cash_flow": 831645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-683455000", "ebitda": "-506236000", "netIncome": "-744962000", "grossProfit": "1032043000", "depreciation": "None", "totalRevenue": "2304029000", "costOfRevenue": "1271986000", "interestIncome": "None", "incomeBeforeTax": "-847651000", "interestExpense": "164196000", "operatingIncome": "-686533000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-102689000", "reportedCurrency": "USD", "netInterestIncome": "-155454000", "nonInterestIncome": "None", "operatingExpenses": "1718576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1271986000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177219000", "sellingGeneralAndAdministrative": "462117000", "netIncomeFromContinuingOperations": "-704415000" }, "balance": { "goodwill": "1455946000", "inventory": "83171000", "commonStock": "1640000", "currentDebt": "None", "investments": "None", "totalAssets": "5910804000", "longTermDebt": "2910812000", "shortTermDebt": "32673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739402000", "reportedCurrency": "USD", "retainedEarnings": "-710087000", "totalLiabilities": "5004081000", "otherCurrentAssets": "394227000", "totalCurrentAssets": "821107000", "currentLongTermDebt": "32673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089697000", "currentAccountsPayable": "67526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4276004000", "totalShareholderEquity": "906079000", "capitalLeaseObligations": "1332519000", "otherCurrentLiabilities": "265563000", "totalCurrentLiabilities": "427167000", "otherNonCurrentLiabilities": "30419000", "totalNonCurrentLiabilities": "4576914000", "cashAndShortTermInvestments": "176522000", "commonStockSharesOutstanding": "161917000", "intangibleAssetsExcludingGoodwill": "739402000", "cashAndCashEquivalentsAtCarryingValue": "176522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-729289000", "profitLoss": "None", "dividendPayout": "429728000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-11731000", "operatingCashflow": "235167000", "capitalExpenditures": "596478000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "170699000", "cashflowFromInvestment": "-451407000", "stockBasedCompensation": "15300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "429728000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49956000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177219000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 2033194000, "cost_of_revenue": 1065683000, "gross_profit": 967511000, "ebit": 182436000, "ebitda": 329592000, "pretax_income": 68340000, "tax_provision": 25167000, "net_income": 43188000, "net_income_to_common": 43188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227110000, "total_current_assets": 571410000, "total_assets": 6499898000, "short_term_debt": 32986000, "long_term_debt": 2713616000, "total_debt": 2746602000, "total_liabilities": 4846329000, "total_equity": 1652938000, "shares_outstanding": 166743000, "goodwill_and_intangibles": 3042968000 }, "cash_flow": { "operating_cash_flow": 197176000, "capital_expenditure": 436205000, "free_cash_flow": 633381000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59138, "ticker_id": 5724, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "182436000", "ebitda": "329592000", "netIncome": "43188000", "grossProfit": "967511000", "depreciation": "None", "totalRevenue": "2033194000", "costOfRevenue": "1065683000", "interestIncome": "None", "incomeBeforeTax": "68340000", "interestExpense": "114096000", "operatingIncome": "199604000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25167000", "reportedCurrency": "USD", "netInterestIncome": "-114096000", "nonInterestIncome": "None", "operatingExpenses": "767907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17168000", "costofGoodsAndServicesSold": "1065683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147156000", "sellingGeneralAndAdministrative": "401660000", "netIncomeFromContinuingOperations": "43173000" }, "balance": { "goodwill": "2277065000", "inventory": "72040000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "6499898000", "longTermDebt": "2713616000", "shortTermDebt": "32986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "765903000", "reportedCurrency": "USD", "retainedEarnings": "84795000", "totalLiabilities": "4846329000", "otherCurrentAssets": "77297000", "totalCurrentAssets": "571410000", "currentLongTermDebt": "24651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5928488000", "currentAccountsPayable": "60606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1545738000", "shortLongTermDebtTotal": "3915768000", "totalShareholderEquity": "1652938000", "capitalLeaseObligations": "1177501000", "otherCurrentLiabilities": "354044000", "totalCurrentLiabilities": "505418000", "otherNonCurrentLiabilities": "1325462000", "totalNonCurrentLiabilities": "4340911000", "cashAndShortTermInvestments": "227110000", "commonStockSharesOutstanding": "166743000", "intangibleAssetsExcludingGoodwill": "765903000", "cashAndCashEquivalentsAtCarryingValue": "227110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-22712000", "operatingCashflow": "197176000", "capitalExpenditures": "436205000", "changeInReceivables": "-58837000", "changeInExchangeRate": "None", "cashflowFromFinancing": "343368000", "cashflowFromInvestment": "-840280000", "stockBasedCompensation": "20583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-299736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2033194000, "cost_of_revenue": 1065683000, "gross_profit": 967511000, "research_and_development": null, "selling_general_admin": 401660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 182436000, "depreciation_amortisation": 147156000, "ebitda": 329592000, "interest_expense": 114096000, "interest_income": null, "other_non_operating": null, "pretax_income": 68340000, "tax_provision": 25167000, "effective_tax_rate": null, "net_income": 43188000, "net_income_continuing_ops": 43173000, "net_income_to_common": 43188000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227110000, "short_term_investments": null, "net_receivables": 194963000, "inventory": 72040000, "other_current_assets": null, "total_current_assets": 571410000, "net_ppe": null, "goodwill": 2277065000, "intangible_assets": 765903000, "goodwill_and_intangibles": 3042968000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5928488000, "total_assets": 6499898000, "short_term_debt": 32986000, "accounts_payable": 60606000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505418000, "long_term_debt": 2713616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4340911000, "total_liabilities": 4846329000, "total_debt": 2746602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 84795000, "total_equity": 1652938000, "shares_outstanding": 166743000, "operating_cash_flow": 197176000, "stock_based_compensation": 20583000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 436205000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -840280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 343368000, "free_cash_flow": 633381000, "net_change_in_cash": -299736000 }, "raw_data": { "income": { "ebit": "182436000", "ebitda": "329592000", "netIncome": "43188000", "grossProfit": "967511000", "depreciation": "None", "totalRevenue": "2033194000", "costOfRevenue": "1065683000", "interestIncome": "None", "incomeBeforeTax": "68340000", "interestExpense": "114096000", "operatingIncome": "199604000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "25167000", "reportedCurrency": "USD", "netInterestIncome": "-114096000", "nonInterestIncome": "None", "operatingExpenses": "767907000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-17168000", "costofGoodsAndServicesSold": "1065683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147156000", "sellingGeneralAndAdministrative": "401660000", "netIncomeFromContinuingOperations": "43173000" }, "balance": { "goodwill": "2277065000", "inventory": "72040000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "6499898000", "longTermDebt": "2713616000", "shortTermDebt": "32986000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "765903000", "reportedCurrency": "USD", "retainedEarnings": "84795000", "totalLiabilities": "4846329000", "otherCurrentAssets": "77297000", "totalCurrentAssets": "571410000", "currentLongTermDebt": "24651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "194963000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5928488000", "currentAccountsPayable": "60606000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1545738000", "shortLongTermDebtTotal": "3915768000", "totalShareholderEquity": "1652938000", "capitalLeaseObligations": "1177501000", "otherCurrentLiabilities": "354044000", "totalCurrentLiabilities": "505418000", "otherNonCurrentLiabilities": "1325462000", "totalNonCurrentLiabilities": "4340911000", "cashAndShortTermInvestments": "227110000", "commonStockSharesOutstanding": "166743000", "intangibleAssetsExcludingGoodwill": "765903000", "cashAndCashEquivalentsAtCarryingValue": "227110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "43173000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-22712000", "operatingCashflow": "197176000", "capitalExpenditures": "436205000", "changeInReceivables": "-58837000", "changeInExchangeRate": "None", "cashflowFromFinancing": "343368000", "cashflowFromInvestment": "-840280000", "stockBasedCompensation": "20583000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-299736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "340000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147156000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 1467280000, "cost_of_revenue": 742270000, "gross_profit": 725010000, "ebit": 110806000, "ebitda": 223583000, "pretax_income": 34892000, "tax_provision": 25356000, "net_income": 9632000, "net_income_to_common": 9632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 523414000, "total_current_assets": 768927000, "total_assets": 5857369000, "short_term_debt": 26044000, "long_term_debt": 2359324000, "total_debt": 2385368000, "total_liabilities": 4212127000, "total_equity": 1644143000, "shares_outstanding": 164644000, "goodwill_and_intangibles": 2726575000 }, "cash_flow": { "operating_cash_flow": 283827000, "capital_expenditure": 160760000, "free_cash_flow": 444587000, "dividends_paid": 1477843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59143, "ticker_id": 5724, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110806000", "ebitda": "223583000", "netIncome": "9632000", "grossProfit": "725010000", "depreciation": "None", "totalRevenue": "1467280000", "costOfRevenue": "742270000", "interestIncome": "None", "incomeBeforeTax": "34892000", "interestExpense": "75914000", "operatingIncome": "177065000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "25356000", "reportedCurrency": "USD", "netInterestIncome": "-75914000", "nonInterestIncome": "None", "operatingExpenses": "547945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-66259000", "costofGoodsAndServicesSold": "742270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112777000", "sellingGeneralAndAdministrative": "292263000", "netIncomeFromContinuingOperations": "9536000" }, "balance": { "goodwill": "1910392000", "inventory": "46990000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "5857369000", "longTermDebt": "2359324000", "shortTermDebt": "26044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "816183000", "reportedCurrency": "USD", "retainedEarnings": "41607000", "totalLiabilities": "4212127000", "otherCurrentAssets": "73753000", "totalCurrentAssets": "768927000", "currentLongTermDebt": "23040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5088442000", "currentAccountsPayable": "83033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2346609000", "shortLongTermDebtTotal": "3313968000", "totalShareholderEquity": "1644143000", "capitalLeaseObligations": "931604000", "otherCurrentLiabilities": "333397000", "totalCurrentLiabilities": "477783000", "otherNonCurrentLiabilities": "1100895000", "totalNonCurrentLiabilities": "3734344000", "cashAndShortTermInvestments": "523414000", "commonStockSharesOutstanding": "164644000", "intangibleAssetsExcludingGoodwill": "816183000", "cashAndCashEquivalentsAtCarryingValue": "523414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9536000", "profitLoss": "None", "dividendPayout": "1477843000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5723000", "operatingCashflow": "283827000", "capitalExpenditures": "160760000", "changeInReceivables": "-35912000", "changeInExchangeRate": "None", "cashflowFromFinancing": "885536000", "cashflowFromInvestment": "-814936000", "stockBasedCompensation": "71369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1477843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "354427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1467280000, "cost_of_revenue": 742270000, "gross_profit": 725010000, "research_and_development": null, "selling_general_admin": 292263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110806000, "depreciation_amortisation": 112777000, "ebitda": 223583000, "interest_expense": 75914000, "interest_income": null, "other_non_operating": null, "pretax_income": 34892000, "tax_provision": 25356000, "effective_tax_rate": null, "net_income": 9632000, "net_income_continuing_ops": 9536000, "net_income_to_common": 9632000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 523414000, "short_term_investments": null, "net_receivables": 124770000, "inventory": 46990000, "other_current_assets": null, "total_current_assets": 768927000, "net_ppe": null, "goodwill": 1910392000, "intangible_assets": 816183000, "goodwill_and_intangibles": 2726575000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5088442000, "total_assets": 5857369000, "short_term_debt": 26044000, "accounts_payable": 83033000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 477783000, "long_term_debt": 2359324000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3734344000, "total_liabilities": 4212127000, "total_debt": 2385368000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 41607000, "total_equity": 1644143000, "shares_outstanding": 164644000, "operating_cash_flow": 283827000, "stock_based_compensation": 71369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -814936000, "dividends_paid": 1477843000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 885536000, "free_cash_flow": 444587000, "net_change_in_cash": 354427000 }, "raw_data": { "income": { "ebit": "110806000", "ebitda": "223583000", "netIncome": "9632000", "grossProfit": "725010000", "depreciation": "None", "totalRevenue": "1467280000", "costOfRevenue": "742270000", "interestIncome": "None", "incomeBeforeTax": "34892000", "interestExpense": "75914000", "operatingIncome": "177065000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "25356000", "reportedCurrency": "USD", "netInterestIncome": "-75914000", "nonInterestIncome": "None", "operatingExpenses": "547945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-66259000", "costofGoodsAndServicesSold": "742270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112777000", "sellingGeneralAndAdministrative": "292263000", "netIncomeFromContinuingOperations": "9536000" }, "balance": { "goodwill": "1910392000", "inventory": "46990000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "5857369000", "longTermDebt": "2359324000", "shortTermDebt": "26044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "816183000", "reportedCurrency": "USD", "retainedEarnings": "41607000", "totalLiabilities": "4212127000", "otherCurrentAssets": "73753000", "totalCurrentAssets": "768927000", "currentLongTermDebt": "23040000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "124770000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5088442000", "currentAccountsPayable": "83033000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2346609000", "shortLongTermDebtTotal": "3313968000", "totalShareholderEquity": "1644143000", "capitalLeaseObligations": "931604000", "otherCurrentLiabilities": "333397000", "totalCurrentLiabilities": "477783000", "otherNonCurrentLiabilities": "1100895000", "totalNonCurrentLiabilities": "3734344000", "cashAndShortTermInvestments": "523414000", "commonStockSharesOutstanding": "164644000", "intangibleAssetsExcludingGoodwill": "816183000", "cashAndCashEquivalentsAtCarryingValue": "523414000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9536000", "profitLoss": "None", "dividendPayout": "1477843000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5723000", "operatingCashflow": "283827000", "capitalExpenditures": "160760000", "changeInReceivables": "-35912000", "changeInExchangeRate": "None", "cashflowFromFinancing": "885536000", "cashflowFromInvestment": "-814936000", "stockBasedCompensation": "71369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1477843000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "354427000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 904200000, "cost_of_revenue": 346959000, "gross_profit": 557241000, "ebit": 102802000, "ebitda": 164916000, "pretax_income": 7156000, "tax_provision": 11372000, "net_income": -4199000, "net_income_to_common": -4199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 172611000, "total_current_assets": 373683000, "total_assets": 4655150000, "short_term_debt": 22988000, "long_term_debt": 2102219000, "total_debt": 2125207000, "total_liabilities": 3548790000, "total_equity": 1104240000, "shares_outstanding": 169987490, "goodwill_and_intangibles": 2556659000 }, "cash_flow": { "operating_cash_flow": 83986000, "capital_expenditure": 52459000, "free_cash_flow": 136445000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59148, "ticker_id": 5724, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102802000", "ebitda": "164916000", "netIncome": "-4199000", "grossProfit": "557241000", "depreciation": "None", "totalRevenue": "904200000", "costOfRevenue": "346959000", "interestIncome": "None", "incomeBeforeTax": "7156000", "interestExpense": "95646000", "operatingIncome": "94729000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11372000", "reportedCurrency": "USD", "netInterestIncome": "-95646000", "nonInterestIncome": "None", "operatingExpenses": "462512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62114000", "sellingGeneralAndAdministrative": "218277000", "netIncomeFromContinuingOperations": "-4216000" }, "balance": { "goodwill": "1727351000", "inventory": "43039000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "4655150000", "longTermDebt": "2102219000", "shortTermDebt": "22988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "829308000", "reportedCurrency": "USD", "retainedEarnings": "31975000", "totalLiabilities": "3548790000", "otherCurrentAssets": "70173000", "totalCurrentAssets": "373683000", "currentLongTermDebt": "22988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4281467000", "currentAccountsPayable": "67802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1712319000", "shortLongTermDebtTotal": "2943208000", "totalShareholderEquity": "1104240000", "capitalLeaseObligations": "818001000", "otherCurrentLiabilities": "211143000", "totalCurrentLiabilities": "305446000", "otherNonCurrentLiabilities": "53324000", "totalNonCurrentLiabilities": "3243344000", "cashAndShortTermInvestments": "172611000", "commonStockSharesOutstanding": "169987490", "intangibleAssetsExcludingGoodwill": "829308000", "cashAndCashEquivalentsAtCarryingValue": "172611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4216000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2904000", "operatingCashflow": "83986000", "capitalExpenditures": "52459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118643000", "cashflowFromInvestment": "-57316000", "stockBasedCompensation": "1323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 904200000, "cost_of_revenue": 346959000, "gross_profit": 557241000, "research_and_development": null, "selling_general_admin": 218277000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102802000, "depreciation_amortisation": 62114000, "ebitda": 164916000, "interest_expense": 95646000, "interest_income": null, "other_non_operating": null, "pretax_income": 7156000, "tax_provision": 11372000, "effective_tax_rate": null, "net_income": -4199000, "net_income_continuing_ops": -4216000, "net_income_to_common": -4199000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 172611000, "short_term_investments": null, "net_receivables": 87860000, "inventory": 43039000, "other_current_assets": null, "total_current_assets": 373683000, "net_ppe": null, "goodwill": 1727351000, "intangible_assets": 829308000, "goodwill_and_intangibles": 2556659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4281467000, "total_assets": 4655150000, "short_term_debt": 22988000, "accounts_payable": 67802000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305446000, "long_term_debt": 2102219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3243344000, "total_liabilities": 3548790000, "total_debt": 2125207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 31975000, "total_equity": 1104240000, "shares_outstanding": 169987490, "operating_cash_flow": 83986000, "stock_based_compensation": 1323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57316000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 118643000, "free_cash_flow": 136445000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102802000", "ebitda": "164916000", "netIncome": "-4199000", "grossProfit": "557241000", "depreciation": "None", "totalRevenue": "904200000", "costOfRevenue": "346959000", "interestIncome": "None", "incomeBeforeTax": "7156000", "interestExpense": "95646000", "operatingIncome": "94729000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "11372000", "reportedCurrency": "USD", "netInterestIncome": "-95646000", "nonInterestIncome": "None", "operatingExpenses": "462512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346959000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62114000", "sellingGeneralAndAdministrative": "218277000", "netIncomeFromContinuingOperations": "-4216000" }, "balance": { "goodwill": "1727351000", "inventory": "43039000", "commonStock": "565000", "currentDebt": "None", "investments": "None", "totalAssets": "4655150000", "longTermDebt": "2102219000", "shortTermDebt": "22988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "829308000", "reportedCurrency": "USD", "retainedEarnings": "31975000", "totalLiabilities": "3548790000", "otherCurrentAssets": "70173000", "totalCurrentAssets": "373683000", "currentLongTermDebt": "22988000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "87860000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4281467000", "currentAccountsPayable": "67802000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1712319000", "shortLongTermDebtTotal": "2943208000", "totalShareholderEquity": "1104240000", "capitalLeaseObligations": "818001000", "otherCurrentLiabilities": "211143000", "totalCurrentLiabilities": "305446000", "otherNonCurrentLiabilities": "53324000", "totalNonCurrentLiabilities": "3243344000", "cashAndShortTermInvestments": "172611000", "commonStockSharesOutstanding": "169987490", "intangibleAssetsExcludingGoodwill": "829308000", "cashAndCashEquivalentsAtCarryingValue": "172611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-4216000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-2904000", "operatingCashflow": "83986000", "capitalExpenditures": "52459000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "118643000", "cashflowFromInvestment": "-57316000", "stockBasedCompensation": "1323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62114000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 600273000, "cost_of_revenue": 223683000, "gross_profit": 376590000, "ebit": 69426000, "ebitda": 93646000, "pretax_income": 12580000, "tax_provision": 4830000, "net_income": 7731000, "net_income_to_common": 7731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34935000, "total_current_assets": 185324000, "total_assets": 1876240000, "short_term_debt": 13050000, "long_term_debt": 1301913000, "total_debt": 1314963000, "total_liabilities": 1586362000, "total_equity": 288414000, "shares_outstanding": 164709557, "goodwill_and_intangibles": 1542636000 }, "cash_flow": { "operating_cash_flow": 41372000, "capital_expenditure": 28230000, "free_cash_flow": 69602000, "dividends_paid": 163000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59153, "ticker_id": 5724, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69426000", "ebitda": "93646000", "netIncome": "7731000", "grossProfit": "376590000", "depreciation": "None", "totalRevenue": "600273000", "costOfRevenue": "223683000", "interestIncome": "None", "incomeBeforeTax": "12580000", "interestExpense": "56846000", "operatingIncome": "70021000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4830000", "reportedCurrency": "USD", "netInterestIncome": "-56846000", "nonInterestIncome": "None", "operatingExpenses": "306569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24220000", "sellingGeneralAndAdministrative": "142249000", "netIncomeFromContinuingOperations": "7750000" }, "balance": { "goodwill": "870619000", "inventory": "26149000", "commonStock": "284788000", "currentDebt": "None", "investments": "None", "totalAssets": "1876240000", "longTermDebt": "1301913000", "shortTermDebt": "13050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "672017000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1586362000", "otherCurrentAssets": "45502000", "totalCurrentAssets": "185324000", "currentLongTermDebt": "13050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1690916000", "currentAccountsPayable": "58917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134381000", "shortLongTermDebtTotal": "1314963000", "totalShareholderEquity": "288414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86860000", "totalCurrentLiabilities": "158827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1427535000", "cashAndShortTermInvestments": "34935000", "commonStockSharesOutstanding": "164709557", "intangibleAssetsExcludingGoodwill": "672017000", "cashAndCashEquivalentsAtCarryingValue": "34935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7750000", "profitLoss": "None", "dividendPayout": "163000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5452000", "operatingCashflow": "41372000", "capitalExpenditures": "28230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "446530000", "cashflowFromInvestment": "-482423000", "stockBasedCompensation": "1195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600273000, "cost_of_revenue": 223683000, "gross_profit": 376590000, "research_and_development": null, "selling_general_admin": 142249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69426000, "depreciation_amortisation": 24220000, "ebitda": 93646000, "interest_expense": 56846000, "interest_income": null, "other_non_operating": null, "pretax_income": 12580000, "tax_provision": 4830000, "effective_tax_rate": null, "net_income": 7731000, "net_income_continuing_ops": 7750000, "net_income_to_common": 7731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34935000, "short_term_investments": null, "net_receivables": 78738000, "inventory": 26149000, "other_current_assets": null, "total_current_assets": 185324000, "net_ppe": null, "goodwill": 870619000, "intangible_assets": 672017000, "goodwill_and_intangibles": 1542636000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1690916000, "total_assets": 1876240000, "short_term_debt": 13050000, "accounts_payable": 58917000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 158827000, "long_term_debt": 1301913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1427535000, "total_liabilities": 1586362000, "total_debt": 1314963000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 288414000, "shares_outstanding": 164709557, "operating_cash_flow": 41372000, "stock_based_compensation": 1195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28230000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -482423000, "dividends_paid": 163000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 446530000, "free_cash_flow": 69602000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69426000", "ebitda": "93646000", "netIncome": "7731000", "grossProfit": "376590000", "depreciation": "None", "totalRevenue": "600273000", "costOfRevenue": "223683000", "interestIncome": "None", "incomeBeforeTax": "12580000", "interestExpense": "56846000", "operatingIncome": "70021000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "4830000", "reportedCurrency": "USD", "netInterestIncome": "-56846000", "nonInterestIncome": "None", "operatingExpenses": "306569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "223683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24220000", "sellingGeneralAndAdministrative": "142249000", "netIncomeFromContinuingOperations": "7750000" }, "balance": { "goodwill": "870619000", "inventory": "26149000", "commonStock": "284788000", "currentDebt": "None", "investments": "None", "totalAssets": "1876240000", "longTermDebt": "1301913000", "shortTermDebt": "13050000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "672017000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "1586362000", "otherCurrentAssets": "45502000", "totalCurrentAssets": "185324000", "currentLongTermDebt": "13050000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1690916000", "currentAccountsPayable": "58917000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "134381000", "shortLongTermDebtTotal": "1314963000", "totalShareholderEquity": "288414000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "86860000", "totalCurrentLiabilities": "158827000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1427535000", "cashAndShortTermInvestments": "34935000", "commonStockSharesOutstanding": "164709557", "intangibleAssetsExcludingGoodwill": "672017000", "cashAndCashEquivalentsAtCarryingValue": "34935000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7750000", "profitLoss": "None", "dividendPayout": "163000000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5452000", "operatingCashflow": "41372000", "capitalExpenditures": "28230000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "446530000", "cashflowFromInvestment": "-482423000", "stockBasedCompensation": "1195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "163000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24220000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 492715000, "cost_of_revenue": 286893000, "gross_profit": 205822000, "ebit": 58168000, "ebitda": 78014000, "pretax_income": 9867000, "tax_provision": 2805000, "net_income": 7062000, "net_income_to_common": 7062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37530000, "total_current_assets": 120194000, "total_assets": 1306919000, "short_term_debt": 7300000, "long_term_debt": 693931000, "total_debt": 701231000, "total_liabilities": 869232000, "total_equity": 437687000, "shares_outstanding": 164709557, "goodwill_and_intangibles": 1088374000 }, "cash_flow": { "operating_cash_flow": 38753000, "capital_expenditure": 22158000, "free_cash_flow": 60911000, "dividends_paid": 52987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59155, "ticker_id": 5724, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58168000", "ebitda": "78014000", "netIncome": "7062000", "grossProfit": "205822000", "depreciation": "None", "totalRevenue": "492715000", "costOfRevenue": "286893000", "interestIncome": "None", "incomeBeforeTax": "9867000", "interestExpense": "41758000", "operatingIncome": "58168000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2805000", "reportedCurrency": "USD", "netInterestIncome": "-41758000", "nonInterestIncome": "None", "operatingExpenses": "147654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19846000", "sellingGeneralAndAdministrative": "125763000", "netIncomeFromContinuingOperations": "7062000" }, "balance": { "goodwill": "588244000", "inventory": "8493000", "commonStock": "438787000", "currentDebt": "None", "investments": "None", "totalAssets": "1306919000", "longTermDebt": "693931000", "shortTermDebt": "7300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "500130000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "869232000", "otherCurrentAssets": "30973000", "totalCurrentAssets": "120194000", "currentLongTermDebt": "7300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186725000", "currentAccountsPayable": "31268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92699000", "shortLongTermDebtTotal": "701231000", "totalShareholderEquity": "437687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51970000", "totalCurrentLiabilities": "90538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "778694000", "cashAndShortTermInvestments": "37530000", "commonStockSharesOutstanding": "164709557", "intangibleAssetsExcludingGoodwill": "500130000", "cashAndCashEquivalentsAtCarryingValue": "37530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7062000", "profitLoss": "None", "dividendPayout": "52987000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-269000", "operatingCashflow": "38753000", "capitalExpenditures": "22158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9493000", "cashflowFromInvestment": "-17799000", "stockBasedCompensation": "1195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 492715000, "cost_of_revenue": 286893000, "gross_profit": 205822000, "research_and_development": null, "selling_general_admin": 125763000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58168000, "depreciation_amortisation": 19846000, "ebitda": 78014000, "interest_expense": 41758000, "interest_income": null, "other_non_operating": null, "pretax_income": 9867000, "tax_provision": 2805000, "effective_tax_rate": null, "net_income": 7062000, "net_income_continuing_ops": 7062000, "net_income_to_common": 7062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37530000, "short_term_investments": null, "net_receivables": 43198000, "inventory": 8493000, "other_current_assets": null, "total_current_assets": 120194000, "net_ppe": null, "goodwill": 588244000, "intangible_assets": 500130000, "goodwill_and_intangibles": 1088374000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1186725000, "total_assets": 1306919000, "short_term_debt": 7300000, "accounts_payable": 31268000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 90538000, "long_term_debt": 693931000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 778694000, "total_liabilities": 869232000, "total_debt": 701231000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 437687000, "shares_outstanding": 164709557, "operating_cash_flow": 38753000, "stock_based_compensation": 1195000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22158000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17799000, "dividends_paid": 52987000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9493000, "free_cash_flow": 60911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58168000", "ebitda": "78014000", "netIncome": "7062000", "grossProfit": "205822000", "depreciation": "None", "totalRevenue": "492715000", "costOfRevenue": "286893000", "interestIncome": "None", "incomeBeforeTax": "9867000", "interestExpense": "41758000", "operatingIncome": "58168000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "2805000", "reportedCurrency": "USD", "netInterestIncome": "-41758000", "nonInterestIncome": "None", "operatingExpenses": "147654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286893000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19846000", "sellingGeneralAndAdministrative": "125763000", "netIncomeFromContinuingOperations": "7062000" }, "balance": { "goodwill": "588244000", "inventory": "8493000", "commonStock": "438787000", "currentDebt": "None", "investments": "None", "totalAssets": "1306919000", "longTermDebt": "693931000", "shortTermDebt": "7300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "500130000", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "869232000", "otherCurrentAssets": "30973000", "totalCurrentAssets": "120194000", "currentLongTermDebt": "7300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "43198000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1186725000", "currentAccountsPayable": "31268000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "92699000", "shortLongTermDebtTotal": "701231000", "totalShareholderEquity": "437687000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "51970000", "totalCurrentLiabilities": "90538000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "778694000", "cashAndShortTermInvestments": "37530000", "commonStockSharesOutstanding": "164709557", "intangibleAssetsExcludingGoodwill": "500130000", "cashAndCashEquivalentsAtCarryingValue": "37530000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "7062000", "profitLoss": "None", "dividendPayout": "52987000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-269000", "operatingCashflow": "38753000", "capitalExpenditures": "22158000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9493000", "cashflowFromInvestment": "-17799000", "stockBasedCompensation": "1195000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52987000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19846000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 259603000, "cost_of_revenue": 273031000, "gross_profit": -13428000, "ebit": 47617000, "ebitda": 9176000, "pretax_income": 36557000, "tax_provision": -5355000, "net_income": 26230000, "net_income_to_common": 26230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102938000, "total_current_assets": 540854000, "total_assets": 4159920000, "short_term_debt": 276691000, "long_term_debt": null, "total_debt": 276691000, "total_liabilities": 3392718000, "total_equity": 767202000, "shares_outstanding": 163686000, "goodwill_and_intangibles": 1835851000 }, "cash_flow": { "operating_cash_flow": 95798000, "capital_expenditure": 55390000, "free_cash_flow": 151188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59121, "ticker_id": 5724, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47617000", "ebitda": "9176000", "netIncome": "26230000", "grossProfit": "-13428000", "depreciation": "None", "totalRevenue": "259603000", "costOfRevenue": "273031000", "interestIncome": "None", "incomeBeforeTax": "36557000", "interestExpense": "29706000", "operatingIncome": "69797000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5355000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-83225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-38441000", "sellingGeneralAndAdministrative": "24950000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1218002000", "inventory": "52375000", "commonStock": "1645000", "currentDebt": "None", "investments": "None", "totalAssets": "4159920000", "longTermDebt": "None", "shortTermDebt": "276691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "617849000", "reportedCurrency": "None", "retainedEarnings": "-953208000", "totalLiabilities": "3392718000", "otherCurrentAssets": "204317000", "totalCurrentAssets": "540854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3619066000", "currentAccountsPayable": "93029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2660980000", "totalShareholderEquity": "767202000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323070000", "totalCurrentLiabilities": "725807000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2666911000", "cashAndShortTermInvestments": "102938000", "commonStockSharesOutstanding": "163686000", "intangibleAssetsExcludingGoodwill": "617849000", "cashAndCashEquivalentsAtCarryingValue": "102938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-4132000", "operatingCashflow": "95798000", "capitalExpenditures": "55390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70156000", "cashflowFromInvestment": "-17119000", "stockBasedCompensation": "4007000", "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": "31829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259603000, "cost_of_revenue": 273031000, "gross_profit": -13428000, "research_and_development": null, "selling_general_admin": 24950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47617000, "depreciation_amortisation": -38441000, "ebitda": 9176000, "interest_expense": 29706000, "interest_income": null, "other_non_operating": null, "pretax_income": 36557000, "tax_provision": -5355000, "effective_tax_rate": null, "net_income": 26230000, "net_income_continuing_ops": null, "net_income_to_common": 26230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102938000, "short_term_investments": null, "net_receivables": 181224000, "inventory": 52375000, "other_current_assets": null, "total_current_assets": 540854000, "net_ppe": null, "goodwill": 1218002000, "intangible_assets": 617849000, "goodwill_and_intangibles": 1835851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3619066000, "total_assets": 4159920000, "short_term_debt": 276691000, "accounts_payable": 93029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725807000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2666911000, "total_liabilities": 3392718000, "total_debt": 276691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -953208000, "total_equity": 767202000, "shares_outstanding": 163686000, "operating_cash_flow": 95798000, "stock_based_compensation": 4007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17119000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70156000, "free_cash_flow": 151188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47617000", "ebitda": "9176000", "netIncome": "26230000", "grossProfit": "-13428000", "depreciation": "None", "totalRevenue": "259603000", "costOfRevenue": "273031000", "interestIncome": "None", "incomeBeforeTax": "36557000", "interestExpense": "29706000", "operatingIncome": "69797000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-5355000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "-83225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273031000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-38441000", "sellingGeneralAndAdministrative": "24950000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "1218002000", "inventory": "52375000", "commonStock": "1645000", "currentDebt": "None", "investments": "None", "totalAssets": "4159920000", "longTermDebt": "None", "shortTermDebt": "276691000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "617849000", "reportedCurrency": "None", "retainedEarnings": "-953208000", "totalLiabilities": "3392718000", "otherCurrentAssets": "204317000", "totalCurrentAssets": "540854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181224000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3619066000", "currentAccountsPayable": "93029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2660980000", "totalShareholderEquity": "767202000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "323070000", "totalCurrentLiabilities": "725807000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2666911000", "cashAndShortTermInvestments": "102938000", "commonStockSharesOutstanding": "163686000", "intangibleAssetsExcludingGoodwill": "617849000", "cashAndCashEquivalentsAtCarryingValue": "102938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "None", "changeInInventory": "-4132000", "operatingCashflow": "95798000", "capitalExpenditures": "55390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70156000", "cashflowFromInvestment": "-17119000", "stockBasedCompensation": "4007000", "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": "31829000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 259603000, "cost_of_revenue": 129231000, "gross_profit": 130372000, "ebit": 97924000, "ebitda": null, "pretax_income": 36557000, "tax_provision": null, "net_income": 26230000, "net_income_to_common": 26230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102938000, "total_current_assets": 540854000, "total_assets": 4159920000, "short_term_debt": null, "long_term_debt": 1882783000, "total_debt": 1882783000, "total_liabilities": 3392718000, "total_equity": 767202000, "shares_outstanding": 164531712, "goodwill_and_intangibles": 1835851000 }, "cash_flow": { "operating_cash_flow": 95798000, "capital_expenditure": 55390000, "free_cash_flow": 151188000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59122, "ticker_id": 5724, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "26230000", "grossProfit": "130372000", "depreciation": "None", "totalRevenue": "259603000", "costOfRevenue": "129231000", "interestIncome": "None", "incomeBeforeTax": "36557000", "interestExpense": "29706000", "operatingIncome": "97924000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29706000", "nonInterestIncome": "None", "operatingExpenses": "161679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "53473000", "netIncomeFromContinuingOperations": "41912000" }, "balance": { "goodwill": "1218002000", "inventory": "52375000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4159920000", "longTermDebt": "1882783000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "617849000", "reportedCurrency": "USD", "retainedEarnings": "-953208000", "totalLiabilities": "3392718000", "otherCurrentAssets": "50103000", "totalCurrentAssets": "540854000", "currentLongTermDebt": "276691000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3619066000", "currentAccountsPayable": "93029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "767202000", "capitalLeaseObligations": "501506000", "otherCurrentLiabilities": "98465000", "totalCurrentLiabilities": "725807000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2666911000", "cashAndShortTermInvestments": "102938000", "commonStockSharesOutstanding": "164531712", "intangibleAssetsExcludingGoodwill": "617849000", "cashAndCashEquivalentsAtCarryingValue": "102938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4132000", "operatingCashflow": "95798000", "capitalExpenditures": "55390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70156000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4007000", "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": "31829000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 259603000, "cost_of_revenue": 129231000, "gross_profit": 130372000, "research_and_development": null, "selling_general_admin": 53473000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97924000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 29706000, "interest_income": null, "other_non_operating": null, "pretax_income": 36557000, "tax_provision": null, "effective_tax_rate": null, "net_income": 26230000, "net_income_continuing_ops": 41912000, "net_income_to_common": 26230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102938000, "short_term_investments": null, "net_receivables": 131958000, "inventory": 52375000, "other_current_assets": null, "total_current_assets": 540854000, "net_ppe": null, "goodwill": 1218002000, "intangible_assets": 617849000, "goodwill_and_intangibles": 1835851000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3619066000, "total_assets": 4159920000, "short_term_debt": null, "accounts_payable": 93029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725807000, "long_term_debt": 1882783000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2666911000, "total_liabilities": 3392718000, "total_debt": 1882783000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -953208000, "total_equity": 767202000, "shares_outstanding": 164531712, "operating_cash_flow": 95798000, "stock_based_compensation": 4007000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 55390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70156000, "free_cash_flow": 151188000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "26230000", "grossProfit": "130372000", "depreciation": "None", "totalRevenue": "259603000", "costOfRevenue": "129231000", "interestIncome": "None", "incomeBeforeTax": "36557000", "interestExpense": "29706000", "operatingIncome": "97924000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-29706000", "nonInterestIncome": "None", "operatingExpenses": "161679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "129231000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "53473000", "netIncomeFromContinuingOperations": "41912000" }, "balance": { "goodwill": "1218002000", "inventory": "52375000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "4159920000", "longTermDebt": "1882783000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "617849000", "reportedCurrency": "USD", "retainedEarnings": "-953208000", "totalLiabilities": "3392718000", "otherCurrentAssets": "50103000", "totalCurrentAssets": "540854000", "currentLongTermDebt": "276691000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "131958000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3619066000", "currentAccountsPayable": "93029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "767202000", "capitalLeaseObligations": "501506000", "otherCurrentLiabilities": "98465000", "totalCurrentLiabilities": "725807000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2666911000", "cashAndShortTermInvestments": "102938000", "commonStockSharesOutstanding": "164531712", "intangibleAssetsExcludingGoodwill": "617849000", "cashAndCashEquivalentsAtCarryingValue": "102938000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26230000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-4132000", "operatingCashflow": "95798000", "capitalExpenditures": "55390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70156000", "cashflowFromInvestment": "None", "stockBasedCompensation": "4007000", "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": "31829000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 535684000, "cost_of_revenue": 265859000, "gross_profit": 269825000, "ebit": 62806000, "ebitda": 103688000, "pretax_income": 39203000, "tax_provision": -21659000, "net_income": 60862000, "net_income_to_common": 60862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 225980000, "total_current_assets": 585126000, "total_assets": 4152930000, "short_term_debt": 277770000, "long_term_debt": 1936610000, "total_debt": 2214380000, "total_liabilities": 3359440000, "total_equity": 793490000, "shares_outstanding": 165124000, "goodwill_and_intangibles": 2101175000 }, "cash_flow": { "operating_cash_flow": 79218000, "capital_expenditure": 39762000, "free_cash_flow": 118980000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59124, "ticker_id": 5724, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62806000", "ebitda": "103688000", "netIncome": "60862000", "grossProfit": "269825000", "depreciation": "None", "totalRevenue": "535684000", "costOfRevenue": "265859000", "interestIncome": "None", "incomeBeforeTax": "39203000", "interestExpense": "23603000", "operatingIncome": "61936000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21659000", "reportedCurrency": "USD", "netInterestIncome": "-23603000", "nonInterestIncome": "None", "operatingExpenses": "207889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40882000", "sellingGeneralAndAdministrative": "145177000", "netIncomeFromContinuingOperations": "60862000" }, "balance": { "goodwill": "1445383000", "inventory": "65194999", "commonStock": "1645000", "currentDebt": "None", "investments": "None", "totalAssets": "4152930000", "longTermDebt": "1936610000", "shortTermDebt": "277770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "655792000", "reportedCurrency": "USD", "retainedEarnings": "-888651000", "totalLiabilities": "3359440000", "otherCurrentAssets": "89718000", "totalCurrentAssets": "585126000", "currentLongTermDebt": "277770000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3567804000", "currentAccountsPayable": "89355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2755490000", "totalShareholderEquity": "793490000", "capitalLeaseObligations": "541110000", "otherCurrentLiabilities": "281023000", "totalCurrentLiabilities": "648148000", "otherNonCurrentLiabilities": "20775000", "totalNonCurrentLiabilities": "2711292000", "cashAndShortTermInvestments": "225980000", "commonStockSharesOutstanding": "165124000", "intangibleAssetsExcludingGoodwill": "655792000", "cashAndCashEquivalentsAtCarryingValue": "225980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60862000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1884000", "operatingCashflow": "79218000", "capitalExpenditures": "39762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172935000", "cashflowFromInvestment": "92293000", "stockBasedCompensation": "5191000", "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": "34828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535684000, "cost_of_revenue": 265859000, "gross_profit": 269825000, "research_and_development": null, "selling_general_admin": 145177000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62806000, "depreciation_amortisation": 40882000, "ebitda": 103688000, "interest_expense": 23603000, "interest_income": null, "other_non_operating": null, "pretax_income": 39203000, "tax_provision": -21659000, "effective_tax_rate": null, "net_income": 60862000, "net_income_continuing_ops": 60862000, "net_income_to_common": 60862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 225980000, "short_term_investments": null, "net_receivables": 204233000, "inventory": 65194999, "other_current_assets": null, "total_current_assets": 585126000, "net_ppe": null, "goodwill": 1445383000, "intangible_assets": 655792000, "goodwill_and_intangibles": 2101175000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3567804000, "total_assets": 4152930000, "short_term_debt": 277770000, "accounts_payable": 89355000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 648148000, "long_term_debt": 1936610000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2711292000, "total_liabilities": 3359440000, "total_debt": 2214380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -888651000, "total_equity": 793490000, "shares_outstanding": 165124000, "operating_cash_flow": 79218000, "stock_based_compensation": 5191000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 92293000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -172935000, "free_cash_flow": 118980000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62806000", "ebitda": "103688000", "netIncome": "60862000", "grossProfit": "269825000", "depreciation": "None", "totalRevenue": "535684000", "costOfRevenue": "265859000", "interestIncome": "None", "incomeBeforeTax": "39203000", "interestExpense": "23603000", "operatingIncome": "61936000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-21659000", "reportedCurrency": "USD", "netInterestIncome": "-23603000", "nonInterestIncome": "None", "operatingExpenses": "207889000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40882000", "sellingGeneralAndAdministrative": "145177000", "netIncomeFromContinuingOperations": "60862000" }, "balance": { "goodwill": "1445383000", "inventory": "65194999", "commonStock": "1645000", "currentDebt": "None", "investments": "None", "totalAssets": "4152930000", "longTermDebt": "1936610000", "shortTermDebt": "277770000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "655792000", "reportedCurrency": "USD", "retainedEarnings": "-888651000", "totalLiabilities": "3359440000", "otherCurrentAssets": "89718000", "totalCurrentAssets": "585126000", "currentLongTermDebt": "277770000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "204233000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3567804000", "currentAccountsPayable": "89355000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2755490000", "totalShareholderEquity": "793490000", "capitalLeaseObligations": "541110000", "otherCurrentLiabilities": "281023000", "totalCurrentLiabilities": "648148000", "otherNonCurrentLiabilities": "20775000", "totalNonCurrentLiabilities": "2711292000", "cashAndShortTermInvestments": "225980000", "commonStockSharesOutstanding": "165124000", "intangibleAssetsExcludingGoodwill": "655792000", "cashAndCashEquivalentsAtCarryingValue": "225980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60862000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1884000", "operatingCashflow": "79218000", "capitalExpenditures": "39762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-172935000", "cashflowFromInvestment": "92293000", "stockBasedCompensation": "5191000", "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": "34828000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 550988000, "cost_of_revenue": 267815000, "gross_profit": 283173000, "ebit": 50309000, "ebitda": 92490000, "pretax_income": 18950000, "tax_provision": 7141000, "net_income": 47564000, "net_income_to_common": 47564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166131000, "total_current_assets": 736655000, "total_assets": 4283514000, "short_term_debt": 282189000, "long_term_debt": 2094535000, "total_debt": 2376724000, "total_liabilities": 3540119000, "total_equity": 743395000, "shares_outstanding": 164150000, "goodwill_and_intangibles": 2104502000 }, "cash_flow": { "operating_cash_flow": 81810000, "capital_expenditure": 62582000, "free_cash_flow": 144392000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59125, "ticker_id": 5724, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "50309000", "ebitda": "92490000", "netIncome": "47564000", "grossProfit": "283173000", "depreciation": "None", "totalRevenue": "550988000", "costOfRevenue": "267815000", "interestIncome": "None", "incomeBeforeTax": "18950000", "interestExpense": "31359000", "operatingIncome": "38112000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7141000", "reportedCurrency": "USD", "netInterestIncome": "-31359000", "nonInterestIncome": "None", "operatingExpenses": "245061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42181000", "sellingGeneralAndAdministrative": "183118000", "netIncomeFromContinuingOperations": "11809000" }, "balance": { "goodwill": "1441595000", "inventory": "67165000", "commonStock": "1643000", "currentDebt": "None", "investments": "None", "totalAssets": "4283514000", "longTermDebt": "2094535000", "shortTermDebt": "282189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "662907000", "reportedCurrency": "USD", "retainedEarnings": "-949513000", "totalLiabilities": "3540119000", "otherCurrentAssets": "174750000", "totalCurrentAssets": "736655000", "currentLongTermDebt": "282189000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3546859000", "currentAccountsPayable": "118887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902321000", "totalShareholderEquity": "743395000", "capitalLeaseObligations": "525597000", "otherCurrentLiabilities": "232045000", "totalCurrentLiabilities": "661078000", "otherNonCurrentLiabilities": "20846000", "totalNonCurrentLiabilities": "2879041000", "cashAndShortTermInvestments": "166131000", "commonStockSharesOutstanding": "164150000", "intangibleAssetsExcludingGoodwill": "662907000", "cashAndCashEquivalentsAtCarryingValue": "166131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11809000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2537000", "operatingCashflow": "81810000", "capitalExpenditures": "62582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275529000", "cashflowFromInvestment": "201564000", "stockBasedCompensation": "11290000", "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": "42181000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 550988000, "cost_of_revenue": 267815000, "gross_profit": 283173000, "research_and_development": null, "selling_general_admin": 183118000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50309000, "depreciation_amortisation": 42181000, "ebitda": 92490000, "interest_expense": 31359000, "interest_income": null, "other_non_operating": null, "pretax_income": 18950000, "tax_provision": 7141000, "effective_tax_rate": null, "net_income": 47564000, "net_income_continuing_ops": 11809000, "net_income_to_common": 47564000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166131000, "short_term_investments": null, "net_receivables": 328609000, "inventory": 67165000, "other_current_assets": null, "total_current_assets": 736655000, "net_ppe": null, "goodwill": 1441595000, "intangible_assets": 662907000, "goodwill_and_intangibles": 2104502000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3546859000, "total_assets": 4283514000, "short_term_debt": 282189000, "accounts_payable": 118887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 661078000, "long_term_debt": 2094535000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2879041000, "total_liabilities": 3540119000, "total_debt": 2376724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -949513000, "total_equity": 743395000, "shares_outstanding": 164150000, "operating_cash_flow": 81810000, "stock_based_compensation": 11290000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62582000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 201564000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -275529000, "free_cash_flow": 144392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "50309000", "ebitda": "92490000", "netIncome": "47564000", "grossProfit": "283173000", "depreciation": "None", "totalRevenue": "550988000", "costOfRevenue": "267815000", "interestIncome": "None", "incomeBeforeTax": "18950000", "interestExpense": "31359000", "operatingIncome": "38112000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7141000", "reportedCurrency": "USD", "netInterestIncome": "-31359000", "nonInterestIncome": "None", "operatingExpenses": "245061000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "267815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42181000", "sellingGeneralAndAdministrative": "183118000", "netIncomeFromContinuingOperations": "11809000" }, "balance": { "goodwill": "1441595000", "inventory": "67165000", "commonStock": "1643000", "currentDebt": "None", "investments": "None", "totalAssets": "4283514000", "longTermDebt": "2094535000", "shortTermDebt": "282189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "662907000", "reportedCurrency": "USD", "retainedEarnings": "-949513000", "totalLiabilities": "3540119000", "otherCurrentAssets": "174750000", "totalCurrentAssets": "736655000", "currentLongTermDebt": "282189000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "328609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3546859000", "currentAccountsPayable": "118887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2902321000", "totalShareholderEquity": "743395000", "capitalLeaseObligations": "525597000", "otherCurrentLiabilities": "232045000", "totalCurrentLiabilities": "661078000", "otherNonCurrentLiabilities": "20846000", "totalNonCurrentLiabilities": "2879041000", "cashAndShortTermInvestments": "166131000", "commonStockSharesOutstanding": "164150000", "intangibleAssetsExcludingGoodwill": "662907000", "cashAndCashEquivalentsAtCarryingValue": "166131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11809000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-2537000", "operatingCashflow": "81810000", "capitalExpenditures": "62582000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-275529000", "cashflowFromInvestment": "201564000", "stockBasedCompensation": "11290000", "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": "42181000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 516163000, "cost_of_revenue": 218341000, "gross_profit": 297822000, "ebit": 61055000, "ebitda": 98291000, "pretax_income": 24521000, "tax_provision": 7031000, "net_income": 5506000, "net_income_to_common": 5506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152042000, "total_current_assets": 671381000, "total_assets": 5301651000, "short_term_debt": 32234000, "long_term_debt": 2616272000, "total_debt": 2648506000, "total_liabilities": 4658408000, "total_equity": 643243000, "shares_outstanding": 161818000, "goodwill_and_intangibles": 2075715000 }, "cash_flow": { "operating_cash_flow": 75131000, "capital_expenditure": 56227000, "free_cash_flow": 131358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59126, "ticker_id": 5724, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61055000", "ebitda": "98291000", "netIncome": "5506000", "grossProfit": "297822000", "depreciation": "None", "totalRevenue": "516163000", "costOfRevenue": "218341000", "interestIncome": "None", "incomeBeforeTax": "24521000", "interestExpense": "36534000", "operatingIncome": "61265000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7031000", "reportedCurrency": "USD", "netInterestIncome": "-36534000", "nonInterestIncome": "None", "operatingExpenses": "236557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37236000", "sellingGeneralAndAdministrative": "143052000", "netIncomeFromContinuingOperations": "17490000" }, "balance": { "goodwill": "1413298000", "inventory": "63829000", "commonStock": "1643000", "currentDebt": "None", "investments": "None", "totalAssets": "5301651000", "longTermDebt": "2616272000", "shortTermDebt": "32234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "662417000", "reportedCurrency": "USD", "retainedEarnings": "-997077000", "totalLiabilities": "4658408000", "otherCurrentAssets": "241376000", "totalCurrentAssets": "671381000", "currentLongTermDebt": "32234000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4630270000", "currentAccountsPayable": "110377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3154486000", "totalShareholderEquity": "643243000", "capitalLeaseObligations": "505980000", "otherCurrentLiabilities": "290503000", "totalCurrentLiabilities": "457306000", "otherNonCurrentLiabilities": "19867000", "totalNonCurrentLiabilities": "4201102000", "cashAndShortTermInvestments": "152042000", "commonStockSharesOutstanding": "161818000", "intangibleAssetsExcludingGoodwill": "662417000", "cashAndCashEquivalentsAtCarryingValue": "152042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5506000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3310000", "operatingCashflow": "75131000", "capitalExpenditures": "56227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47767000", "cashflowFromInvestment": "-44012000", "stockBasedCompensation": "11788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516163000, "cost_of_revenue": 218341000, "gross_profit": 297822000, "research_and_development": null, "selling_general_admin": 143052000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61055000, "depreciation_amortisation": 37236000, "ebitda": 98291000, "interest_expense": 36534000, "interest_income": null, "other_non_operating": null, "pretax_income": 24521000, "tax_provision": 7031000, "effective_tax_rate": null, "net_income": 5506000, "net_income_continuing_ops": 17490000, "net_income_to_common": 5506000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152042000, "short_term_investments": null, "net_receivables": 214134000, "inventory": 63829000, "other_current_assets": null, "total_current_assets": 671381000, "net_ppe": null, "goodwill": 1413298000, "intangible_assets": 662417000, "goodwill_and_intangibles": 2075715000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4630270000, "total_assets": 5301651000, "short_term_debt": 32234000, "accounts_payable": 110377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 457306000, "long_term_debt": 2616272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4201102000, "total_liabilities": 4658408000, "total_debt": 2648506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -997077000, "total_equity": 643243000, "shares_outstanding": 161818000, "operating_cash_flow": 75131000, "stock_based_compensation": 11788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56227000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44012000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -47767000, "free_cash_flow": 131358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61055000", "ebitda": "98291000", "netIncome": "5506000", "grossProfit": "297822000", "depreciation": "None", "totalRevenue": "516163000", "costOfRevenue": "218341000", "interestIncome": "None", "incomeBeforeTax": "24521000", "interestExpense": "36534000", "operatingIncome": "61265000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "7031000", "reportedCurrency": "USD", "netInterestIncome": "-36534000", "nonInterestIncome": "None", "operatingExpenses": "236557000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "218341000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37236000", "sellingGeneralAndAdministrative": "143052000", "netIncomeFromContinuingOperations": "17490000" }, "balance": { "goodwill": "1413298000", "inventory": "63829000", "commonStock": "1643000", "currentDebt": "None", "investments": "None", "totalAssets": "5301651000", "longTermDebt": "2616272000", "shortTermDebt": "32234000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "662417000", "reportedCurrency": "USD", "retainedEarnings": "-997077000", "totalLiabilities": "4658408000", "otherCurrentAssets": "241376000", "totalCurrentAssets": "671381000", "currentLongTermDebt": "32234000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4630270000", "currentAccountsPayable": "110377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3154486000", "totalShareholderEquity": "643243000", "capitalLeaseObligations": "505980000", "otherCurrentLiabilities": "290503000", "totalCurrentLiabilities": "457306000", "otherNonCurrentLiabilities": "19867000", "totalNonCurrentLiabilities": "4201102000", "cashAndShortTermInvestments": "152042000", "commonStockSharesOutstanding": "161818000", "intangibleAssetsExcludingGoodwill": "662417000", "cashAndCashEquivalentsAtCarryingValue": "152042000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "5506000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "3310000", "operatingCashflow": "75131000", "capitalExpenditures": "56227000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-47767000", "cashflowFromInvestment": "-44012000", "stockBasedCompensation": "11788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2582000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38122000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 564117000, "cost_of_revenue": 285422000, "gross_profit": 278695000, "ebit": -333235000, "ebitda": -279508000, "pretax_income": -370954000, "tax_provision": -58985000, "net_income": -311969000, "net_income_to_common": -311969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169954000, "total_current_assets": 657438000, "total_assets": 5261787000, "short_term_debt": 33189000, "long_term_debt": 2660355000, "total_debt": 2693544000, "total_liabilities": 4654453000, "total_equity": 607334000, "shares_outstanding": 160424000, "goodwill_and_intangibles": 2068952000 }, "cash_flow": { "operating_cash_flow": 32939000, "capital_expenditure": 69197000, "free_cash_flow": 102136000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59127, "ticker_id": 5724, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-333235000", "ebitda": "-279508000", "netIncome": "-311969000", "grossProfit": "278695000", "depreciation": "None", "totalRevenue": "564117000", "costOfRevenue": "285422000", "interestIncome": "None", "incomeBeforeTax": "-370954000", "interestExpense": "37719000", "operatingIncome": "-318763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-58985000", "reportedCurrency": "USD", "netInterestIncome": "-37719000", "nonInterestIncome": "None", "operatingExpenses": "597458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53727000", "sellingGeneralAndAdministrative": "167484000", "netIncomeFromContinuingOperations": "-311969000" }, "balance": { "goodwill": "1403056000", "inventory": "67527000", "commonStock": "1638000", "currentDebt": "None", "investments": "None", "totalAssets": "5261787000", "longTermDebt": "2660355000", "shortTermDebt": "33189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665896000", "reportedCurrency": "USD", "retainedEarnings": "-1002583000", "totalLiabilities": "4654453000", "otherCurrentAssets": "226642000", "totalCurrentAssets": "657438000", "currentLongTermDebt": "33189000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4604349000", "currentAccountsPayable": "95260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3996577000", "totalShareholderEquity": "607334000", "capitalLeaseObligations": "1303033000", "otherCurrentLiabilities": "275910000", "totalCurrentLiabilities": "433895000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "4220558000", "cashAndShortTermInvestments": "169954000", "commonStockSharesOutstanding": "160424000", "intangibleAssetsExcludingGoodwill": "665896000", "cashAndCashEquivalentsAtCarryingValue": "169954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1281000", "operatingCashflow": "32939000", "capitalExpenditures": "69197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76176000", "cashflowFromInvestment": "7593000", "stockBasedCompensation": "12498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53727000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564117000, "cost_of_revenue": 285422000, "gross_profit": 278695000, "research_and_development": null, "selling_general_admin": 167484000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -333235000, "depreciation_amortisation": 53727000, "ebitda": -279508000, "interest_expense": 37719000, "interest_income": null, "other_non_operating": null, "pretax_income": -370954000, "tax_provision": -58985000, "effective_tax_rate": null, "net_income": -311969000, "net_income_continuing_ops": -311969000, "net_income_to_common": -311969000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169954000, "short_term_investments": null, "net_receivables": 193315000, "inventory": 67527000, "other_current_assets": null, "total_current_assets": 657438000, "net_ppe": null, "goodwill": 1403056000, "intangible_assets": 665896000, "goodwill_and_intangibles": 2068952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4604349000, "total_assets": 5261787000, "short_term_debt": 33189000, "accounts_payable": 95260000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433895000, "long_term_debt": 2660355000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4220558000, "total_liabilities": 4654453000, "total_debt": 2693544000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1002583000, "total_equity": 607334000, "shares_outstanding": 160424000, "operating_cash_flow": 32939000, "stock_based_compensation": 12498000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7593000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76176000, "free_cash_flow": 102136000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-333235000", "ebitda": "-279508000", "netIncome": "-311969000", "grossProfit": "278695000", "depreciation": "None", "totalRevenue": "564117000", "costOfRevenue": "285422000", "interestIncome": "None", "incomeBeforeTax": "-370954000", "interestExpense": "37719000", "operatingIncome": "-318763000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-58985000", "reportedCurrency": "USD", "netInterestIncome": "-37719000", "nonInterestIncome": "None", "operatingExpenses": "597458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "285422000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "53727000", "sellingGeneralAndAdministrative": "167484000", "netIncomeFromContinuingOperations": "-311969000" }, "balance": { "goodwill": "1403056000", "inventory": "67527000", "commonStock": "1638000", "currentDebt": "None", "investments": "None", "totalAssets": "5261787000", "longTermDebt": "2660355000", "shortTermDebt": "33189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "665896000", "reportedCurrency": "USD", "retainedEarnings": "-1002583000", "totalLiabilities": "4654453000", "otherCurrentAssets": "226642000", "totalCurrentAssets": "657438000", "currentLongTermDebt": "33189000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "193315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4604349000", "currentAccountsPayable": "95260000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3996577000", "totalShareholderEquity": "607334000", "capitalLeaseObligations": "1303033000", "otherCurrentLiabilities": "275910000", "totalCurrentLiabilities": "433895000", "otherNonCurrentLiabilities": "27436000", "totalNonCurrentLiabilities": "4220558000", "cashAndShortTermInvestments": "169954000", "commonStockSharesOutstanding": "160424000", "intangibleAssetsExcludingGoodwill": "665896000", "cashAndCashEquivalentsAtCarryingValue": "169954000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-311969000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1281000", "operatingCashflow": "32939000", "capitalExpenditures": "69197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76176000", "cashflowFromInvestment": "7593000", "stockBasedCompensation": "12498000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-595000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "53727000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 591679000, "cost_of_revenue": 307245000, "gross_profit": 284434000, "ebit": 38537000, "ebitda": 82916000, "pretax_income": -5140000, "tax_provision": 9807000, "net_income": -14947000, "net_income_to_common": -14947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204181000, "total_current_assets": 747175000, "total_assets": 5759816000, "short_term_debt": 32872000, "long_term_debt": 2732572000, "total_debt": 2765444000, "total_liabilities": 4797009000, "total_equity": 962807000, "shares_outstanding": 159804000, "goodwill_and_intangibles": 2104744000 }, "cash_flow": { "operating_cash_flow": 101284000, "capital_expenditure": 63387000, "free_cash_flow": 164671000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59129, "ticker_id": 5724, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "38537000", "ebitda": "82916000", "netIncome": "-14947000", "grossProfit": "284434000", "depreciation": "None", "totalRevenue": "591679000", "costOfRevenue": "307245000", "interestIncome": "None", "incomeBeforeTax": "-5140000", "interestExpense": "43677000", "operatingIncome": "39507000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9807000", "reportedCurrency": "USD", "netInterestIncome": "-43677000", "nonInterestIncome": "None", "operatingExpenses": "244927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44379000", "sellingGeneralAndAdministrative": "149766000", "netIncomeFromContinuingOperations": "-14947000" }, "balance": { "goodwill": "1427467000", "inventory": "69857000", "commonStock": "1641000", "currentDebt": "None", "investments": "None", "totalAssets": "5759816000", "longTermDebt": "2732572000", "shortTermDebt": "32872000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "677277000", "reportedCurrency": "USD", "retainedEarnings": "-690614000", "totalLiabilities": "4797009000", "otherCurrentAssets": "282821000", "totalCurrentAssets": "747175000", "currentLongTermDebt": "32872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012641000", "currentAccountsPayable": "78759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4077339000", "totalShareholderEquity": "962807000", "capitalLeaseObligations": "1311895000", "otherCurrentLiabilities": "281009000", "totalCurrentLiabilities": "393656000", "otherNonCurrentLiabilities": "28812000", "totalNonCurrentLiabilities": "4403353000", "cashAndShortTermInvestments": "204181000", "commonStockSharesOutstanding": "159804000", "intangibleAssetsExcludingGoodwill": "677277000", "cashAndCashEquivalentsAtCarryingValue": "204181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9973000", "operatingCashflow": "101284000", "capitalExpenditures": "63387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124598000", "cashflowFromInvestment": "85452000", "stockBasedCompensation": "12798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44379000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 591679000, "cost_of_revenue": 307245000, "gross_profit": 284434000, "research_and_development": null, "selling_general_admin": 149766000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 38537000, "depreciation_amortisation": 44379000, "ebitda": 82916000, "interest_expense": 43677000, "interest_income": null, "other_non_operating": null, "pretax_income": -5140000, "tax_provision": 9807000, "effective_tax_rate": null, "net_income": -14947000, "net_income_continuing_ops": -14947000, "net_income_to_common": -14947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204181000, "short_term_investments": null, "net_receivables": 190316000, "inventory": 69857000, "other_current_assets": null, "total_current_assets": 747175000, "net_ppe": null, "goodwill": 1427467000, "intangible_assets": 677277000, "goodwill_and_intangibles": 2104744000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5012641000, "total_assets": 5759816000, "short_term_debt": 32872000, "accounts_payable": 78759000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 393656000, "long_term_debt": 2732572000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4403353000, "total_liabilities": 4797009000, "total_debt": 2765444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -690614000, "total_equity": 962807000, "shares_outstanding": 159804000, "operating_cash_flow": 101284000, "stock_based_compensation": 12798000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 85452000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124598000, "free_cash_flow": 164671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "38537000", "ebitda": "82916000", "netIncome": "-14947000", "grossProfit": "284434000", "depreciation": "None", "totalRevenue": "591679000", "costOfRevenue": "307245000", "interestIncome": "None", "incomeBeforeTax": "-5140000", "interestExpense": "43677000", "operatingIncome": "39507000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "9807000", "reportedCurrency": "USD", "netInterestIncome": "-43677000", "nonInterestIncome": "None", "operatingExpenses": "244927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "307245000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44379000", "sellingGeneralAndAdministrative": "149766000", "netIncomeFromContinuingOperations": "-14947000" }, "balance": { "goodwill": "1427467000", "inventory": "69857000", "commonStock": "1641000", "currentDebt": "None", "investments": "None", "totalAssets": "5759816000", "longTermDebt": "2732572000", "shortTermDebt": "32872000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "677277000", "reportedCurrency": "USD", "retainedEarnings": "-690614000", "totalLiabilities": "4797009000", "otherCurrentAssets": "282821000", "totalCurrentAssets": "747175000", "currentLongTermDebt": "32872000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190316000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5012641000", "currentAccountsPayable": "78759000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4077339000", "totalShareholderEquity": "962807000", "capitalLeaseObligations": "1311895000", "otherCurrentLiabilities": "281009000", "totalCurrentLiabilities": "393656000", "otherNonCurrentLiabilities": "28812000", "totalNonCurrentLiabilities": "4403353000", "cashAndShortTermInvestments": "204181000", "commonStockSharesOutstanding": "159804000", "intangibleAssetsExcludingGoodwill": "677277000", "cashAndCashEquivalentsAtCarryingValue": "204181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-14947000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-9973000", "operatingCashflow": "101284000", "capitalExpenditures": "63387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124598000", "cashflowFromInvestment": "85452000", "stockBasedCompensation": "12798000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44379000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 518796000, "cost_of_revenue": 251169000, "gross_profit": 267627000, "ebit": 89393000, "ebitda": 135095000, "pretax_income": 57577000, "tax_provision": 20360000, "net_income": 30159000, "net_income_to_common": 30159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148814000, "total_current_assets": 757623000, "total_assets": 5826207000, "short_term_debt": 33332000, "long_term_debt": 2855823000, "total_debt": 2889155000, "total_liabilities": 4883417000, "total_equity": 942790000, "shares_outstanding": 160765000, "goodwill_and_intangibles": 2153246000 }, "cash_flow": { "operating_cash_flow": 46941000, "capital_expenditure": 66437000, "free_cash_flow": 113378000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59130, "ticker_id": 5724, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89393000", "ebitda": "135095000", "netIncome": "30159000", "grossProfit": "267627000", "depreciation": "None", "totalRevenue": "518796000", "costOfRevenue": "251169000", "interestIncome": "None", "incomeBeforeTax": "57577000", "interestExpense": "31816000", "operatingIncome": "90074000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20360000", "reportedCurrency": "USD", "netInterestIncome": "-31796000", "nonInterestIncome": "None", "operatingExpenses": "177553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45702000", "sellingGeneralAndAdministrative": "119818000", "netIncomeFromContinuingOperations": "30159000" }, "balance": { "goodwill": "1431555000", "inventory": "70527000", "commonStock": "1641000", "currentDebt": "None", "investments": "None", "totalAssets": "5826207000", "longTermDebt": "2855823000", "shortTermDebt": "33332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "721691000", "reportedCurrency": "USD", "retainedEarnings": "-675667000", "totalLiabilities": "4883417000", "otherCurrentAssets": "329062000", "totalCurrentAssets": "757623000", "currentLongTermDebt": "33332000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5068584000", "currentAccountsPayable": "72118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4206497000", "totalShareholderEquity": "942790000", "capitalLeaseObligations": "1317342000", "otherCurrentLiabilities": "251701000", "totalCurrentLiabilities": "359204000", "otherNonCurrentLiabilities": "28682000", "totalNonCurrentLiabilities": "4524213000", "cashAndShortTermInvestments": "148814000", "commonStockSharesOutstanding": "160765000", "intangibleAssetsExcludingGoodwill": "721691000", "cashAndCashEquivalentsAtCarryingValue": "148814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "12315000", "operatingCashflow": "46941000", "capitalExpenditures": "66437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68843000", "cashflowFromInvestment": "254000", "stockBasedCompensation": "10982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 518796000, "cost_of_revenue": 251169000, "gross_profit": 267627000, "research_and_development": null, "selling_general_admin": 119818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89393000, "depreciation_amortisation": 45702000, "ebitda": 135095000, "interest_expense": 31816000, "interest_income": null, "other_non_operating": null, "pretax_income": 57577000, "tax_provision": 20360000, "effective_tax_rate": null, "net_income": 30159000, "net_income_continuing_ops": 30159000, "net_income_to_common": 30159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148814000, "short_term_investments": null, "net_receivables": 209220000, "inventory": 70527000, "other_current_assets": null, "total_current_assets": 757623000, "net_ppe": null, "goodwill": 1431555000, "intangible_assets": 721691000, "goodwill_and_intangibles": 2153246000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5068584000, "total_assets": 5826207000, "short_term_debt": 33332000, "accounts_payable": 72118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359204000, "long_term_debt": 2855823000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4524213000, "total_liabilities": 4883417000, "total_debt": 2889155000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -675667000, "total_equity": 942790000, "shares_outstanding": 160765000, "operating_cash_flow": 46941000, "stock_based_compensation": 10982000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66437000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 254000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -68843000, "free_cash_flow": 113378000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89393000", "ebitda": "135095000", "netIncome": "30159000", "grossProfit": "267627000", "depreciation": "None", "totalRevenue": "518796000", "costOfRevenue": "251169000", "interestIncome": "None", "incomeBeforeTax": "57577000", "interestExpense": "31816000", "operatingIncome": "90074000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "20360000", "reportedCurrency": "USD", "netInterestIncome": "-31796000", "nonInterestIncome": "None", "operatingExpenses": "177553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251169000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45702000", "sellingGeneralAndAdministrative": "119818000", "netIncomeFromContinuingOperations": "30159000" }, "balance": { "goodwill": "1431555000", "inventory": "70527000", "commonStock": "1641000", "currentDebt": "None", "investments": "None", "totalAssets": "5826207000", "longTermDebt": "2855823000", "shortTermDebt": "33332000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "721691000", "reportedCurrency": "USD", "retainedEarnings": "-675667000", "totalLiabilities": "4883417000", "otherCurrentAssets": "329062000", "totalCurrentAssets": "757623000", "currentLongTermDebt": "33332000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "209220000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5068584000", "currentAccountsPayable": "72118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4206497000", "totalShareholderEquity": "942790000", "capitalLeaseObligations": "1317342000", "otherCurrentLiabilities": "251701000", "totalCurrentLiabilities": "359204000", "otherNonCurrentLiabilities": "28682000", "totalNonCurrentLiabilities": "4524213000", "cashAndShortTermInvestments": "148814000", "commonStockSharesOutstanding": "160765000", "intangibleAssetsExcludingGoodwill": "721691000", "cashAndCashEquivalentsAtCarryingValue": "148814000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30159000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "12315000", "operatingCashflow": "46941000", "capitalExpenditures": "66437000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-68843000", "cashflowFromInvestment": "254000", "stockBasedCompensation": "10982000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45702000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 481992000, "cost_of_revenue": 198697000, "gross_profit": 283295000, "ebit": 63761000, "ebitda": 108335000, "pretax_income": 20010000, "tax_provision": 8458000, "net_income": 4261000, "net_income_to_common": 4261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165513000, "total_current_assets": 815804000, "total_assets": 5890329000, "short_term_debt": 33020000, "long_term_debt": 2905033000, "total_debt": 2938053000, "total_liabilities": 4983513000, "total_equity": 906172000, "shares_outstanding": 160604000, "goodwill_and_intangibles": 2164972000 }, "cash_flow": { "operating_cash_flow": 60283000, "capital_expenditure": 89483000, "free_cash_flow": 149766000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59131, "ticker_id": 5724, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63761000", "ebitda": "108335000", "netIncome": "4261000", "grossProfit": "283295000", "depreciation": "None", "totalRevenue": "481992000", "costOfRevenue": "198697000", "interestIncome": "None", "incomeBeforeTax": "20010000", "interestExpense": "43751000", "operatingIncome": "68082000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8458000", "reportedCurrency": "USD", "netInterestIncome": "-43772000", "nonInterestIncome": "None", "operatingExpenses": "215213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44574000", "sellingGeneralAndAdministrative": "123811000", "netIncomeFromContinuingOperations": "4261000" }, "balance": { "goodwill": "1435618000", "inventory": "82875000", "commonStock": "1641000", "currentDebt": "None", "investments": "None", "totalAssets": "5890329000", "longTermDebt": "2905033000", "shortTermDebt": "33020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "729354000", "reportedCurrency": "USD", "retainedEarnings": "-705826000", "totalLiabilities": "4983513000", "otherCurrentAssets": "394087000", "totalCurrentAssets": "815804000", "currentLongTermDebt": "33020000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5074525000", "currentAccountsPayable": "82843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4257989000", "totalShareholderEquity": "906172000", "capitalLeaseObligations": "1319936000", "otherCurrentLiabilities": "279730000", "totalCurrentLiabilities": "439052000", "otherNonCurrentLiabilities": "29187000", "totalNonCurrentLiabilities": "4544461000", "cashAndShortTermInvestments": "165513000", "commonStockSharesOutstanding": "160604000", "intangibleAssetsExcludingGoodwill": "729354000", "cashAndCashEquivalentsAtCarryingValue": "165513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1005000", "operatingCashflow": "60283000", "capitalExpenditures": "89483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33220000", "cashflowFromInvestment": "-34280000", "stockBasedCompensation": "11861000", "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": "44574000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 481992000, "cost_of_revenue": 198697000, "gross_profit": 283295000, "research_and_development": null, "selling_general_admin": 123811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63761000, "depreciation_amortisation": 44574000, "ebitda": 108335000, "interest_expense": 43751000, "interest_income": null, "other_non_operating": null, "pretax_income": 20010000, "tax_provision": 8458000, "effective_tax_rate": null, "net_income": 4261000, "net_income_continuing_ops": 4261000, "net_income_to_common": 4261000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165513000, "short_term_investments": null, "net_receivables": 173329000, "inventory": 82875000, "other_current_assets": null, "total_current_assets": 815804000, "net_ppe": null, "goodwill": 1435618000, "intangible_assets": 729354000, "goodwill_and_intangibles": 2164972000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5074525000, "total_assets": 5890329000, "short_term_debt": 33020000, "accounts_payable": 82843000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 439052000, "long_term_debt": 2905033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4544461000, "total_liabilities": 4983513000, "total_debt": 2938053000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -705826000, "total_equity": 906172000, "shares_outstanding": 160604000, "operating_cash_flow": 60283000, "stock_based_compensation": 11861000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 89483000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33220000, "free_cash_flow": 149766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63761000", "ebitda": "108335000", "netIncome": "4261000", "grossProfit": "283295000", "depreciation": "None", "totalRevenue": "481992000", "costOfRevenue": "198697000", "interestIncome": "None", "incomeBeforeTax": "20010000", "interestExpense": "43751000", "operatingIncome": "68082000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "8458000", "reportedCurrency": "USD", "netInterestIncome": "-43772000", "nonInterestIncome": "None", "operatingExpenses": "215213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "198697000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44574000", "sellingGeneralAndAdministrative": "123811000", "netIncomeFromContinuingOperations": "4261000" }, "balance": { "goodwill": "1435618000", "inventory": "82875000", "commonStock": "1641000", "currentDebt": "None", "investments": "None", "totalAssets": "5890329000", "longTermDebt": "2905033000", "shortTermDebt": "33020000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "729354000", "reportedCurrency": "USD", "retainedEarnings": "-705826000", "totalLiabilities": "4983513000", "otherCurrentAssets": "394087000", "totalCurrentAssets": "815804000", "currentLongTermDebt": "33020000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173329000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5074525000", "currentAccountsPayable": "82843000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4257989000", "totalShareholderEquity": "906172000", "capitalLeaseObligations": "1319936000", "otherCurrentLiabilities": "279730000", "totalCurrentLiabilities": "439052000", "otherNonCurrentLiabilities": "29187000", "totalNonCurrentLiabilities": "4544461000", "cashAndShortTermInvestments": "165513000", "commonStockSharesOutstanding": "160604000", "intangibleAssetsExcludingGoodwill": "729354000", "cashAndCashEquivalentsAtCarryingValue": "165513000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4261000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-1005000", "operatingCashflow": "60283000", "capitalExpenditures": "89483000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33220000", "cashflowFromInvestment": "-34280000", "stockBasedCompensation": "11861000", "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": "44574000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 553677000, "cost_of_revenue": 263724000, "gross_profit": 289953000, "ebit": 48626000, "ebitda": 94666000, "pretax_income": 4734000, "tax_provision": 17883000, "net_income": -13149000, "net_income_to_common": -13149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176522000, "total_current_assets": 821107000, "total_assets": 5910804000, "short_term_debt": 32673000, "long_term_debt": 2910812000, "total_debt": 2943485000, "total_liabilities": 5004081000, "total_equity": 906079000, "shares_outstanding": 159573000, "goodwill_and_intangibles": 2195348000 }, "cash_flow": { "operating_cash_flow": 23134000, "capital_expenditure": 113845000, "free_cash_flow": 136979000, "dividends_paid": 4697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59132, "ticker_id": 5724, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48626000", "ebitda": "94666000", "netIncome": "-13149000", "grossProfit": "289953000", "depreciation": "None", "totalRevenue": "553677000", "costOfRevenue": "263724000", "interestIncome": "None", "incomeBeforeTax": "4734000", "interestExpense": "43892000", "operatingIncome": "45545000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17883000", "reportedCurrency": "USD", "netInterestIncome": "-43892000", "nonInterestIncome": "None", "operatingExpenses": "244408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46040000", "sellingGeneralAndAdministrative": "110957000", "netIncomeFromContinuingOperations": "-13149000" }, "balance": { "goodwill": "1455946000", "inventory": "83171000", "commonStock": "1640000", "currentDebt": "None", "investments": "None", "totalAssets": "5910804000", "longTermDebt": "2910812000", "shortTermDebt": "32673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739402000", "reportedCurrency": "USD", "retainedEarnings": "-710087000", "totalLiabilities": "5004081000", "otherCurrentAssets": "394227000", "totalCurrentAssets": "821107000", "currentLongTermDebt": "32673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089697000", "currentAccountsPayable": "67526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4276004000", "totalShareholderEquity": "906079000", "capitalLeaseObligations": "1332519000", "otherCurrentLiabilities": "265563000", "totalCurrentLiabilities": "427167000", "otherNonCurrentLiabilities": "30419000", "totalNonCurrentLiabilities": "4576914000", "cashAndShortTermInvestments": "176522000", "commonStockSharesOutstanding": "159573000", "intangibleAssetsExcludingGoodwill": "739402000", "cashAndCashEquivalentsAtCarryingValue": "176522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13149000", "profitLoss": "None", "dividendPayout": "4697000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "800000", "operatingCashflow": "23134000", "capitalExpenditures": "113845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22849000", "cashflowFromInvestment": "-90200000", "stockBasedCompensation": "5570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46040000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 553677000, "cost_of_revenue": 263724000, "gross_profit": 289953000, "research_and_development": null, "selling_general_admin": 110957000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48626000, "depreciation_amortisation": 46040000, "ebitda": 94666000, "interest_expense": 43892000, "interest_income": null, "other_non_operating": null, "pretax_income": 4734000, "tax_provision": 17883000, "effective_tax_rate": null, "net_income": -13149000, "net_income_continuing_ops": -13149000, "net_income_to_common": -13149000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176522000, "short_term_investments": null, "net_receivables": 167187000, "inventory": 83171000, "other_current_assets": null, "total_current_assets": 821107000, "net_ppe": null, "goodwill": 1455946000, "intangible_assets": 739402000, "goodwill_and_intangibles": 2195348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5089697000, "total_assets": 5910804000, "short_term_debt": 32673000, "accounts_payable": 67526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427167000, "long_term_debt": 2910812000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4576914000, "total_liabilities": 5004081000, "total_debt": 2943485000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -710087000, "total_equity": 906079000, "shares_outstanding": 159573000, "operating_cash_flow": 23134000, "stock_based_compensation": 5570000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113845000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90200000, "dividends_paid": 4697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 22849000, "free_cash_flow": 136979000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48626000", "ebitda": "94666000", "netIncome": "-13149000", "grossProfit": "289953000", "depreciation": "None", "totalRevenue": "553677000", "costOfRevenue": "263724000", "interestIncome": "None", "incomeBeforeTax": "4734000", "interestExpense": "43892000", "operatingIncome": "45545000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "17883000", "reportedCurrency": "USD", "netInterestIncome": "-43892000", "nonInterestIncome": "None", "operatingExpenses": "244408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "263724000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46040000", "sellingGeneralAndAdministrative": "110957000", "netIncomeFromContinuingOperations": "-13149000" }, "balance": { "goodwill": "1455946000", "inventory": "83171000", "commonStock": "1640000", "currentDebt": "None", "investments": "None", "totalAssets": "5910804000", "longTermDebt": "2910812000", "shortTermDebt": "32673000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "739402000", "reportedCurrency": "USD", "retainedEarnings": "-710087000", "totalLiabilities": "5004081000", "otherCurrentAssets": "394227000", "totalCurrentAssets": "821107000", "currentLongTermDebt": "32673000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "167187000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5089697000", "currentAccountsPayable": "67526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4276004000", "totalShareholderEquity": "906079000", "capitalLeaseObligations": "1332519000", "otherCurrentLiabilities": "265563000", "totalCurrentLiabilities": "427167000", "otherNonCurrentLiabilities": "30419000", "totalNonCurrentLiabilities": "4576914000", "cashAndShortTermInvestments": "176522000", "commonStockSharesOutstanding": "159573000", "intangibleAssetsExcludingGoodwill": "739402000", "cashAndCashEquivalentsAtCarryingValue": "176522000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-13149000", "profitLoss": "None", "dividendPayout": "4697000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "800000", "operatingCashflow": "23134000", "capitalExpenditures": "113845000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "22849000", "cashflowFromInvestment": "-90200000", "stockBasedCompensation": "5570000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "49945000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46040000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 581034000, "cost_of_revenue": 288055000, "gross_profit": 292979000, "ebit": -909837000, "ebitda": -863207000, "pretax_income": -951129000, "tax_provision": -151818000, "net_income": -799311000, "net_income_to_common": -799311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211280000, "total_current_assets": 857771000, "total_assets": 5887794000, "short_term_debt": 31869000, "long_term_debt": 2877059000, "total_debt": 2908928000, "total_liabilities": 5006867000, "total_equity": 880296000, "shares_outstanding": 162398000, "goodwill_and_intangibles": 2175507000 }, "cash_flow": { "operating_cash_flow": 97450000, "capital_expenditure": 162562000, "free_cash_flow": 260012000, "dividends_paid": 4359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59134, "ticker_id": 5724, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-909837000", "ebitda": "-863207000", "netIncome": "-799311000", "grossProfit": "292979000", "depreciation": "None", "totalRevenue": "581034000", "costOfRevenue": "288055000", "interestIncome": "None", "incomeBeforeTax": "-951129000", "interestExpense": "41292000", "operatingIncome": "-906857000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-151818000", "reportedCurrency": "USD", "netInterestIncome": "-41292000", "nonInterestIncome": "None", "operatingExpenses": "1199836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46630000", "sellingGeneralAndAdministrative": "123012000", "netIncomeFromContinuingOperations": "-799311000" }, "balance": { "goodwill": "1433775000", "inventory": "83423000", "commonStock": "1639000", "currentDebt": "None", "investments": "None", "totalAssets": "5887794000", "longTermDebt": "2877059000", "shortTermDebt": "31869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "741732000", "reportedCurrency": "USD", "retainedEarnings": "-696938000", "totalLiabilities": "5006867000", "otherCurrentAssets": "377854000", "totalCurrentAssets": "857771000", "currentLongTermDebt": "31869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5030023000", "currentAccountsPayable": "90440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4243467000", "totalShareholderEquity": "880296000", "capitalLeaseObligations": "1334539000", "otherCurrentLiabilities": "294688000", "totalCurrentLiabilities": "475334000", "otherNonCurrentLiabilities": "29530000", "totalNonCurrentLiabilities": "4531533000", "cashAndShortTermInvestments": "211280000", "commonStockSharesOutstanding": "162398000", "intangibleAssetsExcludingGoodwill": "741732000", "cashAndCashEquivalentsAtCarryingValue": "211280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-799311000", "profitLoss": "None", "dividendPayout": "4359000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1423000", "operatingCashflow": "97450000", "capitalExpenditures": "162562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52722000", "cashflowFromInvestment": "-140107000", "stockBasedCompensation": "2681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 581034000, "cost_of_revenue": 288055000, "gross_profit": 292979000, "research_and_development": null, "selling_general_admin": 123012000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -909837000, "depreciation_amortisation": 46630000, "ebitda": -863207000, "interest_expense": 41292000, "interest_income": null, "other_non_operating": null, "pretax_income": -951129000, "tax_provision": -151818000, "effective_tax_rate": null, "net_income": -799311000, "net_income_continuing_ops": -799311000, "net_income_to_common": -799311000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211280000, "short_term_investments": null, "net_receivables": 185214000, "inventory": 83423000, "other_current_assets": null, "total_current_assets": 857771000, "net_ppe": null, "goodwill": 1433775000, "intangible_assets": 741732000, "goodwill_and_intangibles": 2175507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5030023000, "total_assets": 5887794000, "short_term_debt": 31869000, "accounts_payable": 90440000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475334000, "long_term_debt": 2877059000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4531533000, "total_liabilities": 5006867000, "total_debt": 2908928000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -696938000, "total_equity": 880296000, "shares_outstanding": 162398000, "operating_cash_flow": 97450000, "stock_based_compensation": 2681000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 162562000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140107000, "dividends_paid": 4359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52722000, "free_cash_flow": 260012000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-909837000", "ebitda": "-863207000", "netIncome": "-799311000", "grossProfit": "292979000", "depreciation": "None", "totalRevenue": "581034000", "costOfRevenue": "288055000", "interestIncome": "None", "incomeBeforeTax": "-951129000", "interestExpense": "41292000", "operatingIncome": "-906857000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-151818000", "reportedCurrency": "USD", "netInterestIncome": "-41292000", "nonInterestIncome": "None", "operatingExpenses": "1199836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "288055000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46630000", "sellingGeneralAndAdministrative": "123012000", "netIncomeFromContinuingOperations": "-799311000" }, "balance": { "goodwill": "1433775000", "inventory": "83423000", "commonStock": "1639000", "currentDebt": "None", "investments": "None", "totalAssets": "5887794000", "longTermDebt": "2877059000", "shortTermDebt": "31869000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "741732000", "reportedCurrency": "USD", "retainedEarnings": "-696938000", "totalLiabilities": "5006867000", "otherCurrentAssets": "377854000", "totalCurrentAssets": "857771000", "currentLongTermDebt": "31869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185214000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5030023000", "currentAccountsPayable": "90440000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4243467000", "totalShareholderEquity": "880296000", "capitalLeaseObligations": "1334539000", "otherCurrentLiabilities": "294688000", "totalCurrentLiabilities": "475334000", "otherNonCurrentLiabilities": "29530000", "totalNonCurrentLiabilities": "4531533000", "cashAndShortTermInvestments": "211280000", "commonStockSharesOutstanding": "162398000", "intangibleAssetsExcludingGoodwill": "741732000", "cashAndCashEquivalentsAtCarryingValue": "211280000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-799311000", "profitLoss": "None", "dividendPayout": "4359000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-1423000", "operatingCashflow": "97450000", "capitalExpenditures": "162562000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52722000", "cashflowFromInvestment": "-140107000", "stockBasedCompensation": "2681000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46630000", "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": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "income_statement": { "revenue": 606851000, "cost_of_revenue": 288998000, "gross_profit": 317853000, "ebit": 98895000, "ebitda": 144314000, "pretax_income": 58024000, "tax_provision": 20275000, "net_income": 37749000, "net_income_to_common": 37749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212123000, "total_current_assets": 614100000, "total_assets": 6843908000, "short_term_debt": 32044000, "long_term_debt": 2779511000, "total_debt": 2811555000, "total_liabilities": 5096250000, "total_equity": 1747014000, "shares_outstanding": 166888000, "goodwill_and_intangibles": 3055943000 }, "cash_flow": { "operating_cash_flow": 77791000, "capital_expenditure": 150916000, "free_cash_flow": 228707000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 59135, "ticker_id": 5724, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:31:54.467192+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98895000", "ebitda": "144314000", "netIncome": "37749000", "grossProfit": "317853000", "depreciation": "None", "totalRevenue": "606851000", "costOfRevenue": "288998000", "interestIncome": "None", "incomeBeforeTax": "58024000", "interestExpense": "40871000", "operatingIncome": "97593000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20275000", "reportedCurrency": "USD", "netInterestIncome": "-40871000", "nonInterestIncome": "None", "operatingExpenses": "220260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1302000", "costofGoodsAndServicesSold": "288998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45419000", "sellingGeneralAndAdministrative": "96815000", "netIncomeFromContinuingOperations": "37749000" }, "balance": { "goodwill": "2299953000", "inventory": "83036000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "6843908000", "longTermDebt": "2779511000", "shortTermDebt": "32044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "755990000", "reportedCurrency": "USD", "retainedEarnings": "152293000", "totalLiabilities": "5096250000", "otherCurrentAssets": "104220000", "totalCurrentAssets": "614100000", "currentLongTermDebt": "32044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6229808000", "currentAccountsPayable": "81751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1677804000", "shortLongTermDebtTotal": "4132225000", "totalShareholderEquity": "1747014000", "capitalLeaseObligations": "1320670000", "otherCurrentLiabilities": "348262000", "totalCurrentLiabilities": "518983000", "otherNonCurrentLiabilities": "1499872000", "totalNonCurrentLiabilities": "4577267000", "cashAndShortTermInvestments": "212123000", "commonStockSharesOutstanding": "166888000", "intangibleAssetsExcludingGoodwill": "755990000", "cashAndCashEquivalentsAtCarryingValue": "212123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37749000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5635000", "operatingCashflow": "77791000", "capitalExpenditures": "150916000", "changeInReceivables": "13711000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13364000", "cashflowFromInvestment": "-39410000", "stockBasedCompensation": "4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45419000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 606851000, "cost_of_revenue": 288998000, "gross_profit": 317853000, "research_and_development": null, "selling_general_admin": 96815000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98895000, "depreciation_amortisation": 45419000, "ebitda": 144314000, "interest_expense": 40871000, "interest_income": null, "other_non_operating": null, "pretax_income": 58024000, "tax_provision": 20275000, "effective_tax_rate": null, "net_income": 37749000, "net_income_continuing_ops": 37749000, "net_income_to_common": 37749000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212123000, "short_term_investments": null, "net_receivables": 214721000, "inventory": 83036000, "other_current_assets": null, "total_current_assets": 614100000, "net_ppe": null, "goodwill": 2299953000, "intangible_assets": 755990000, "goodwill_and_intangibles": 3055943000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6229808000, "total_assets": 6843908000, "short_term_debt": 32044000, "accounts_payable": 81751000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 518983000, "long_term_debt": 2779511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4577267000, "total_liabilities": 5096250000, "total_debt": 2811555000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 152293000, "total_equity": 1747014000, "shares_outstanding": 166888000, "operating_cash_flow": 77791000, "stock_based_compensation": 4485000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39410000, "dividends_paid": 338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13364000, "free_cash_flow": 228707000, "net_change_in_cash": 25017000 }, "raw_data": { "income": { "ebit": "98895000", "ebitda": "144314000", "netIncome": "37749000", "grossProfit": "317853000", "depreciation": "None", "totalRevenue": "606851000", "costOfRevenue": "288998000", "interestIncome": "None", "incomeBeforeTax": "58024000", "interestExpense": "40871000", "operatingIncome": "97593000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20275000", "reportedCurrency": "USD", "netInterestIncome": "-40871000", "nonInterestIncome": "None", "operatingExpenses": "220260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1302000", "costofGoodsAndServicesSold": "288998000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45419000", "sellingGeneralAndAdministrative": "96815000", "netIncomeFromContinuingOperations": "37749000" }, "balance": { "goodwill": "2299953000", "inventory": "83036000", "commonStock": "1674000", "currentDebt": "None", "investments": "None", "totalAssets": "6843908000", "longTermDebt": "2779511000", "shortTermDebt": "32044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "755990000", "reportedCurrency": "USD", "retainedEarnings": "152293000", "totalLiabilities": "5096250000", "otherCurrentAssets": "104220000", "totalCurrentAssets": "614100000", "currentLongTermDebt": "32044000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214721000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6229808000", "currentAccountsPayable": "81751000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1677804000", "shortLongTermDebtTotal": "4132225000", "totalShareholderEquity": "1747014000", "capitalLeaseObligations": "1320670000", "otherCurrentLiabilities": "348262000", "totalCurrentLiabilities": "518983000", "otherNonCurrentLiabilities": "1499872000", "totalNonCurrentLiabilities": "4577267000", "cashAndShortTermInvestments": "212123000", "commonStockSharesOutstanding": "166888000", "intangibleAssetsExcludingGoodwill": "755990000", "cashAndCashEquivalentsAtCarryingValue": "212123000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37749000", "profitLoss": "None", "dividendPayout": "338000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-5635000", "operatingCashflow": "77791000", "capitalExpenditures": "150916000", "changeInReceivables": "13711000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13364000", "cashflowFromInvestment": "-39410000", "stockBasedCompensation": "4485000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "25017000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-716000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45419000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }